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
€75.16
Intrinsic €100.21 · 25% MOS
Current price: €80.50
Base-case summary
Our base-case DCF for Vidrala SA (VID.XMAD) projects 10 years of free cash flow growth at 2.3% for years 1–5 and 1.2% for years 6–10, anchored to 2.3% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from €192M in trailing free cash flow, this produces an intrinsic value of €100.21 per share. A 25% safety margin gives a fair value of €75.16, suggesting the stock is currently 7% overvalued against the €80.50 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
€192M
Cash & equivalents
€108M
Total debt
€115M
Shares outstanding
34M