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
€4.75
Intrinsic €6.33 · 25% MOS
Base-case summary
Our base-case DCF for Industrie De Nora S.p.A. (DNR.XMIL) projects 10 years of free cash flow growth at 8.0% for years 1–5 and 4.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from the 3-year average of positive free cash flow (€48M) — TTM FCF was negative, this produces an intrinsic value of €6.33 per share. A 25% safety margin gives a fair value of €4.75.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
TTM FCF is negative (-€3M). Projecting from a negative base produces nonsensical results, so this model uses the 3-year average of positive FCF (€48M) as the base instead. Treat this valuation as a rough estimate — it assumes a return to historical profitability.
Model inputs
Free Cash Flow (3yr avg)
€48M
Cash & equivalents
€109M
Total debt
€37M
Shares outstanding
199M