Diadema Capital S.p.A. Società Benefit (DIAD.XMIL) DCF Valuation
Every assumption below is yours to change. The defaults are derived from this company's own filing history, not from a house view.
TTM free cash flow is negative (€0.00). Projecting from a negative base produces nonsense, so this model uses the average of the last three positive years (€31,622.50) instead. Treat every figure here as a rough estimate that assumes a return to historical profitability.
Conservative
€0.19
0% undervaluedvs €0.00
Base
€0.20
0% undervaluedvs €0.00
Optimistic
€0.21
0% undervaluedvs €0.00
Where today's price sits
Today's price falls outside the modelled range.
Base free cash flow
€31,622.50
3-year average, TTM negative
Historical FCF CAGR
-62.0%
Across 2 reported periods
Market implies
—
No solution in range
Terminal value share
58%
Of the base case valuation
Growth needed to justify today's price
No growth rate in the tested range reproduces today's price at these assumptions.
Curve holds terminal growth at 2.5%, years 6 to 10 at half the first-stage rate, and applies no safety margin.
Free cash flow history
The most recent period is the base every projection starts from. Compounded, that history is -62.0% a year.
Diadema Capital S.p.A. Società Benefit (DIAD.XMIL) DCF: intrinsic value and margin of safety
Intrinsiqq's two-stage DCF values Diadema Capital S.p.A. Società Benefit (DIAD.XMIL) at about €0.27 per share, or €0.20 with a 25% margin of safety. Every assumption is adjustable below; this is analysis, not investment advice.
Frequently asked
What is Diadema Capital S.p.A. Società Benefit's (DIAD.XMIL) fair value?+
Intrinsiqq's two-stage discounted cash flow (DCF) model estimates an intrinsic value of about €0.27 per share for DIAD.XMIL. It projects recent free cash flow forward at a growth rate that fades toward a long-run rate, then discounts those cash flows back to today. Applying a 25% margin of safety gives a more conservative fair-value entry around €0.20. The output moves with the growth and discount-rate inputs, so it is best read as a range, not a single number. You can change every assumption with the sliders on this tab.
What growth is priced into Diadema Capital S.p.A. Società Benefit?+
The base case grows DIAD.XMIL's free cash flow at about 2.0% a year before fading, against roughly -62.0% historical free-cash-flow growth. If the price implies growth well above what the company has actually delivered, the market is paying for optimism; if below, expectations are modest. Adjust the growth assumption on this tab to see what the current price is really betting on.
What is a good margin of safety for Diadema Capital S.p.A. Società Benefit?+
A margin of safety is the discount to intrinsic value you demand before buying, to protect against being wrong on the inputs. Intrinsiqq applies 25% by default, which turns DIAD.XMIL's €0.27 intrinsic estimate into a €0.20 entry. Wider margins suit less predictable businesses; you can set your own on this tab. This is analysis from company filings, not investment advice.
Related stocks: Consulting Services
Spot a number that looks wrong?
Data sourced from company filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.