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
€4228790780.51
Intrinsic €5638387707.35 · 25% MOS
Base-case summary
Our base-case DCF for Sligro Food Group N.V. (SLIGR.XAMS) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 32.8% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from €120M in trailing free cash flow, this produces an intrinsic value of €5638387707.35 per share. A 25% safety margin gives a fair value of €4228790780.51.
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
€120M
Cash & equivalents
€94M
Total debt
€513M
Shares outstanding
—