As of 2025-08-22, the Intrinsic Value of Banimmo SA (BANI.BR) is 36.36 EUR. This BANI.BR valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 3.32 EUR, the upside of Banimmo SA is 995.30%.
The range of the Intrinsic Value is 10.12 - 68.34 EUR
Based on its market price of 3.32 EUR and our intrinsic valuation, Banimmo SA (BANI.BR) is undervalued by 995.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (11,253.18) - (318.73) | (632.84) | -19161.4% |
| DCF (Growth 10y) | (2,869.60) - (132,781.75) | (6,505.48) | -196048.3% |
| DCF (EBITDA 5y) | 10.12 - 68.34 | 36.36 | 995.3% |
| DCF (EBITDA 10y) | 411.42 - 1,757.54 | 940.97 | 28242.4% |
| Fair Value | 10.70 - 10.70 | 10.70 | 222.15% |
| P/E | 3.44 - 15.82 | 8.85 | 166.7% |
| EV/EBITDA | (1.34) - 33.13 | 14.50 | 336.8% |
| EPV | (5.96) - (4.27) | (5.11) | -253.9% |
| DDM - Stable | 7.49 - 60.45 | 33.97 | 923.2% |
| DDM - Multi | 155.50 - 994.26 | 270.73 | 8054.5% |
| Market Cap (mil) | 37.72 |
| Beta | 0.27 |
| Outstanding shares (mil) | 11.36 |
| Enterprise Value (mil) | 118.78 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.04% |
| Cost of Debt | 9.70% |
| WACC | 8.07% |