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
€260.27
Intrinsic €347.03 · 25% MOS
Current price: €24.57
Base-case summary
Our base-case DCF for Unipol Assicurazioni S.p.A. (UNI.XMIL) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 23.5% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from €4.1B in trailing free cash flow, this produces an intrinsic value of €347.03 per share. A 25% safety margin gives a fair value of €260.27, suggesting the stock is currently 960% undervalued against the €24.57 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
€4.1B
Cash & equivalents
€49.2B
Total debt
€5.0B
Shares outstanding
717M