As of 2025-08-12, the Intrinsic Value of FILA Fabbrica Italiana Lapis ed Affini SpA (FILA.MI) is 19.24 EUR. This FILA.MI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.67 EUR, the upside of FILA Fabbrica Italiana Lapis ed Affini SpA is 121.90%.
The range of the Intrinsic Value is 15.18 - 25.97 EUR
Based on its market price of 8.67 EUR and our intrinsic valuation, FILA Fabbrica Italiana Lapis ed Affini SpA (FILA.MI) is undervalued by 121.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 15.18 - 25.97 | 19.24 | 121.9% |
| DCF (Growth 10y) | 17.71 - 29.67 | 22.23 | 156.4% |
| DCF (EBITDA 5y) | 13.88 - 30.81 | 19.01 | 119.3% |
| DCF (EBITDA 10y) | 16.51 - 32.82 | 21.61 | 149.2% |
| Fair Value | 46.28 - 46.28 | 46.28 | 433.74% |
| P/E | 14.62 - 19.79 | 16.91 | 95.0% |
| EV/EBITDA | 11.94 - 42.44 | 19.56 | 125.5% |
| EPV | 14.90 - 23.24 | 19.07 | 119.9% |
| DDM - Stable | 7.42 - 16.16 | 11.79 | 36.0% |
| DDM - Multi | 6.08 - 11.58 | 8.09 | -6.7% |
| Market Cap (mil) | 447.93 |
| Beta | 0.63 |
| Outstanding shares (mil) | 51.66 |
| Enterprise Value (mil) | 628.70 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.39% |
| Cost of Debt | 5.04% |
| WACC | 9.66% |