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
€1380001438.15
Intrinsic €1840001917.53 · 25% MOS
Base-case summary
Our base-case DCF for SIG Group (SIGN.XSWX) 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 €230M in trailing free cash flow, this produces an intrinsic value of €1840001917.53 per share. A 25% safety margin gives a fair value of €1380001438.15.
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
€230M
Cash & equivalents
€350M
Total debt
€2.5B
Shares outstanding
—