Promotora de Informaciones stock: fair value
PRS.MCThe fair value of Promotora de Informaciones under our model is $8.80, the price is 71% below.
The fair value is an estimate from our model, not a price target.
Daily figure as of 13 Nov 2026
Valuation signal
Significantly undervaluedIn our model the price counts as cheap below $6.77 and expensive above $12.57 (uncertainty medium, based on the price swings of the past year).
Calculated with a cost of equity of 14.1%. At 15.1% the fair value would be $8.04, at 13.1% it would be $9.71.
Where the number comes from
From the cash-flow model alone; without earnings there is no industry value.
Ten-year cash-flow model from smoothed free cash flow and its past growth until it reaches 3.0%. Discounted at 14.1% (government bond yield 3.0% plus beta 1.93 times a risk premium of 5.8%); no analyst estimates were available.
Calculate with your own assumptionsThe calculation step by step
With these figures the cash flow model arrives at $8.80 per share: free cash flow for the next ten years, each year discounted to today at 14.1%, plus the terminal value for the years after. The table explains the calculation; it is not a recommendation.
Calculation as a table
| Year | Free cash flow | Source | Discount factor | Present value (discounted at 14.1%) |
|---|---|---|---|---|
| 2026 | $112.19M | extrapolated at 16.2% | 0.8764 | $98.32M |
| 2027 | $125.9M | extrapolated at 12.2% | 0.7680 | $96.69M |
| 2028 | $137.78M | extrapolated at 9.4% | 0.6730 | $92.73M |
| 2029 | $148.1M | extrapolated at 7.5% | 0.5898 | $87.36M |
| 2030 | $157.19M | extrapolated at 6.1% | 0.5169 | $81.25M |
| 2031 | $165.33M | extrapolated at 5.2% | 0.4530 | $74.89M |
| 2032 | $172.8M | extrapolated at 4.5% | 0.3970 | $68.6M |
| 2033 | $179.79M | extrapolated at 4.1% | 0.3479 | $62.55M |
| 2034 | $186.49M | extrapolated at 3.7% | 0.3049 | $56.86M |
| 2035 | $193M | extrapolated at 3.5% | 0.2672 | $51.57M |
| Step | Value |
|---|---|
| Sum of present values (ten years) | $770.81M |
| Terminal value: cash flow 2035 × (1 + 3.0%) / (14.1% − 3.0%) | $1.78B |
| Present value of terminal value (× 0.2672) | $476.22M |
| Equity value (sum plus present value of terminal value) | $1.25B |
| Shares (diluted) | 141.72M |
| Value per share (equity value divided by shares) | $8.80 |
| Fair value (from the cash flow model alone) | $8.80 |
The model uses free cash flow after interest, which belongs to shareholders, discounted at the cost of equity. Net debt is therefore not deducted again.
Data status and sources
- Score
- Daily value of 13 Nov 2026, recalculated nightly
- Price
- Closing price of 12 Nov 2026
- Latest annual report
- Fiscal year 2025, period end 31 Dec 2025
- Currency
- Amounts in US dollars, converted at the ECB reference rate of 12 Nov 2026 ($1 = €0.9024)
- Source
- Financial statements, ratios and prices from Financial Modeling Prep (FMP), based on the company's reports. MEQIRI calculates the score and fair value from them.
Mandatory disclosures for this rating
- ; time horizon around 12 months
- Rated Neutral, published since 7 Nov 2026 (in the score history since 22 Oct 2026)
- Valuation signal Undervalued since 7 Nov 2026
- End-of-day prices, metrics cached for up to 24 hours
- Score and fair value are estimates from a disclosed model. They are not facts and not a price target.
- Produced by SSM Ventures UG (haftungsbeschränkt), responsible person Sven Brostmeyer, Managing Director, automatically according to the disclosed model.
- Not investment advice. Losses up to and including a total loss are possible. Personal circumstances are not considered.