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
€2.12
Intrinsic €2.83 · 25% MOS
Current price: €0.31
Base-case summary
Our base-case DCF for Promotora de Informaciones S.A. (PRS.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 21.4% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from €88M in trailing free cash flow, this produces an intrinsic value of €2.83 per share. A 25% safety margin gives a fair value of €2.12, suggesting the stock is currently 596% undervalued against the €0.31 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
€88M
Cash & equivalents
€151M
Total debt
€825M
Shares outstanding
1.3B