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
€15.58
Intrinsic €20.77 · 25% MOS
Base-case summary
Our base-case DCF for Banco Sabadell (SAB.XMAD) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% 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 (€6.5B) — TTM FCF was negative, this produces an intrinsic value of €20.77 per share. A 25% safety margin gives a fair value of €15.58.
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 (€6.5B) 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)
€6.5B
Cash & equivalents
€12.9B
Total debt
€22.5B
Shares outstanding
4.9B