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
€3.59
Intrinsic €4.79 · 25% MOS
Base-case summary
Our base-case DCF for Emak S.p.A. (EM.XMIL) projects 10 years of free cash flow growth at 17.5% for years 1–5 and 8.8% for years 6–10, anchored to 17.5% historical FCF growth, 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 (€22M) — TTM FCF was negative, this produces an intrinsic value of €4.79 per share. A 25% safety margin gives a fair value of €3.59.
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 (€0). Projecting from a negative base produces nonsensical results, so this model uses the 3-year average of positive FCF (€22M) 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)
€22M
Cash & equivalents
€71M
Total debt
€262M
Shares outstanding
163M