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
€23.02
Intrinsic €30.69 · 25% MOS
Current price: €4.29
Base-case summary
Our base-case DCF for Mapfre S.A. (MAP.XMAD) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 42.3% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from €1.4B in trailing free cash flow, this produces an intrinsic value of €30.69 per share. A 25% safety margin gives a fair value of €23.02, suggesting the stock is currently 436% undervalued against the €4.29 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
€1.4B
Cash & equivalents
€25.2B
Total debt
€3.0B
Shares outstanding
3.1B