DCF Valuation
Davide Campari-Milano N.V (DVDCF) DCF Valuation — Is DVDCF undervalued?
The estimated DCF fair value of one Davide Campari-Milano N.V (DVDCF) share is $10.20. Compared to the current market price of $6.62, the stock is undervalued by 54.1%.
DCF fair value
$10.20
Market price
$6.62
Upside / downside
+54.1%
Prefer the inverse question? See what growth rate the market is pricing into DVDCF →
Davide Campari-Milano N.V (DVDCF) DCF valuation FAQ
What is the DCF fair value of Davide Campari-Milano N.V (DVDCF)?
The discounted-cash-flow model estimates the intrinsic fair value of one Davide Campari-Milano N.V (DVDCF) share at $10.20, based on a 10-year projection of its cash flows converging to Damodaran industry averages.
Is Davide Campari-Milano N.V (DVDCF) overvalued or undervalued?
Against the current market price of $6.62, the DCF fair value of $10.20 implies DVDCF is undervalued by 54.1%.
How is the DVDCF DCF value calculated?
It is a 10-year discounted-cash-flow estimate built from Davide Campari-Milano N.V's reported fundamentals, with terminal assumptions anchored to Damodaran NYU industry datasets. The market price refreshes daily; the DCF fair value updates when Davide Campari-Milano N.V files a new quarterly or annual report.
How this DVDCF valuation is built
The model projects ten years of Davide Campari-Milano N.V's free cash flow to the firm and discounts each year at its own cost of capital. Rather than assuming today's growth and margins persist forever, a moat-scoring step — weighing Davide Campari-Milano N.V's ROIC-versus-WACC spread, gross-margin trend, and reinvestment efficiency — decides how many years the business holds its edge before its economics mean-revert toward the Damodaran NYU benchmarks for its industry.
WACC is rebuilt each year from an unlevered-then-relevered beta and the company's evolving capital structure; terminal value uses the Gordon growth model with a reinvestment rate tied to the return earned on new capital (goodwill stripped out to reflect operating efficiency). Every assumption — growth, margins, tax, leverage, convergence timing — is editable, and running the full interactive model adds a 10,000-draw Monte Carlo simulation and WACC-versus-terminal-growth sensitivity heatmaps.
The market price refreshes daily; the DCF fair value updates when Davide Campari-Milano N.V files a new quarterly or annual report. For educational/informational purposes only — not investment advice. Last updated 2026-08-06.