Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
/
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
DCF Valuation
Base-case fair value
€49.58
Intrinsic €66.11 · 25% MOS
Current price: €50.80
Base-case summary
Our base-case DCF for Danieli & C. Officine Meccaniche S.p.A. (DAN.XMIL) projects 10 years of free cash flow growth at 3.0% for years 1–5 and 1.5% for years 6–10, anchored to 3.0% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from €156M in trailing free cash flow, this produces an intrinsic value of €66.11 per share. A 25% safety margin gives a fair value of €49.58, suggesting the stock is currently 2% overvalued against the €50.80 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
€156M
Cash & equivalents
€2.6B
Total debt
€605M
Shares outstanding
74M