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
€39.47
Intrinsic €52.62 · 25% MOS
Current price: €3.30
Base-case summary
Our base-case DCF for Trevi Finanziaria Industriale S.p.A. (TFIN.XMIL) projects 10 years of free cash flow growth at 9.2% for years 1–5 and 4.6% for years 6–10, anchored to 9.2% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from €72M in trailing free cash flow, this produces an intrinsic value of €52.62 per share. A 25% safety margin gives a fair value of €39.47, suggesting the stock is currently 1096% undervalued against the €3.30 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
€72M
Cash & equivalents
€99M
Total debt
€287M
Shares outstanding
33M