As of 2026-04-13, the Intrinsic Value of Openjobmetis SpA Agenzia per il Lavoro (OJM.MI) is 17.01 EUR. This OJM.MI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.45 EUR, the upside of Openjobmetis SpA Agenzia per il Lavoro is 3.40%.
The range of the Intrinsic Value is 10.34 - 38.86 EUR
Based on its market price of 16.45 EUR and our intrinsic valuation, Openjobmetis SpA Agenzia per il Lavoro (OJM.MI) is undervalued by 3.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.34 - 38.86 | 17.01 | 3.4% |
| DCF (Growth 10y) | 9.81 - 32.96 | 15.30 | -7.0% |
| DCF (EBITDA 5y) | 5.32 - 9.72 | 7.59 | -53.9% |
| DCF (EBITDA 10y) | 7.03 - 12.15 | 9.48 | -42.4% |
| Fair Value | 23.39 - 23.39 | 23.39 | 42.18% |
| P/E | 11.26 - 16.67 | 15.23 | -7.4% |
| EV/EBITDA | 6.20 - 13.90 | 9.84 | -40.2% |
| EPV | 7.20 - 12.42 | 9.81 | -40.4% |
| DDM - Stable | 11.33 - 42.71 | 27.02 | 64.2% |
| DDM - Multi | 10.06 - 28.99 | 14.87 | -9.6% |
| Market Cap (mil) | 219.94 |
| Beta | -0.13 |
| Outstanding shares (mil) | 13.37 |
| Enterprise Value (mil) | 258.74 |
| Market risk premium | 8.31% |
| Cost of Equity | 8.99% |
| Cost of Debt | 4.25% |
| WACC | 7.93% |