Compania Espanola de Viviendas en Alquiler (XMAD:CEV) Intrinsic Value: Projected FCF: €17.99 (As of Sep. 14, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

XMAD:CEV Compania Espanola de Viviendas en Alquiler SA XMAD:CEV
67 GF Score
Price €10.20
GF Value €8.90
Valuation Modestly Overvalued
! 8 Warning Signs
View Full Analysis

What is Compania Espanola de Viviendas en Alquiler Intrinsic Value: Projected FCF?

Compania Espanola de Viviendas en Alquiler XMAD:CEV -0.97% 67 Intrinsic Value: Projected FCF is €17.99 as of Sep. 14, 2026. GuruFocus rates XMAD:CEV with a GF Score™ of 67/100 and a GF Value™ of €8.90 (Modestly Overvalued). The stock has 8 warning signs investors should review. Among 1,270 Real Estate companies, Compania Espanola de Viviendas en Alquiler ranks better than 53.54% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-09-14), Compania Espanola de Viviendas en Alquiler's Intrinsic Value: Projected FCF is €17.99. The stock price of Compania Espanola de Viviendas en Alquiler is €10.20. Therefore, Compania Espanola de Viviendas en Alquiler's Price-to-Intrinsic-Value-Projected-FCF of today is 0.6.

The historical rank and industry rank for Compania Espanola de Viviendas en Alquiler's Intrinsic Value: Projected FCF or its related term are showing as below:

XMAD:CEV' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.43   Med: 0.64   Max: 1.16
Current: 0.57

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Compania Espanola de Viviendas en Alquiler was 1.16. The lowest was 0.43. And the median was 0.64.

XMAD:CEV's Price-to-Projected-FCF is ranked better than
53.54% of 1270 companies
in the Real Estate industry
Industry Median: 0.62 vs XMAD:CEV: 0.57

Compania Espanola de Viviendas en Alquiler  (XMAD:CEV) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Compania Espanola de Viviendas en Alquiler's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=10.20/17.99360709158
=0.57

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Compania Espanola de Viviendas en Alquiler Intrinsic Value: Projected FCF Related Terms


Compania Espanola de Viviendas en Alquiler Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Compania Espanola de Viviendas en Alquiler's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Compania Espanola de Viviendas en Alquiler Intrinsic Value: Projected FCF Chart

Compania Espanola de Viviendas en Alquiler Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 11.22 13.52 14.22 16.60 17.99

Compania Espanola de Viviendas en Alquiler Semi-Annual Data
Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25 Jun26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.00 16.60 0.00 17.99 0.00

Compania Espanola de Viviendas en Alquiler Intrinsic Value: Projected FCF Competitor Comparison

For the Real Estate - Development subindustry, Compania Espanola de Viviendas en Alquiler's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Compania Espanola de Viviendas en Alquiler Price-to-Projected-FCF vs Real Estate Industry

For the Real Estate industry and Real Estate sector, Compania Espanola de Viviendas en Alquiler's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Compania Espanola de Viviendas en Alquiler's Price-to-Projected-FCF falls into.


XMAD:CEV
67GF Score
Compania Espanola de Viviendas en Alquiler SA XMAD:CEV
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Compania Espanola de Viviendas en Alquiler Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Compania Espanola de Viviendas en Alquiler's Free Cash Flow(6 year avg) = €5.12.

Compania Espanola de Viviendas en Alquiler's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Dec25)*0.8)/Shares Outstanding (Diluted Average)
=(14.069800320413*5.1234285714286+430.538*0.8)/23.148
=17.99

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of €17.99 mean?
Compania Espanola de Viviendas en Alquiler (XMAD:CEV) has a Intrinsic Value: Projected FCF of €17.99 as of Sep. 14, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Compania Espanola de Viviendas en Alquiler and its competitors. According to the industry distribution chart, Compania Espanola de Viviendas en Alquiler ranks #590 out of 1270 companies in the Real Estate industry, placing it in the top 46.5%.
Is Compania Espanola de Viviendas en Alquiler's Intrinsic Value: Projected FCF too high?
Compania Espanola de Viviendas en Alquiler's current Intrinsic Value: Projected FCF is €17.99. Based on the distribution chart, Compania Espanola de Viviendas en Alquiler ranks #590 out of 1270 companies in the Real Estate industry, which is above the industry midpoint. Overall, Compania Espanola de Viviendas en Alquiler has a GF Score™ of 67/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Compania Espanola de Viviendas en Alquiler's Intrinsic Value: Projected FCF compare to competitors?
According to the Real Estate industry distribution chart, Compania Espanola de Viviendas en Alquiler ranks #590 out of 1270 companies for Intrinsic Value: Projected FCF. This puts Compania Espanola de Viviendas en Alquiler in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 0.62. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Real Estate company?
The median Intrinsic Value: Projected FCF among Real Estate companies is 0.62, based on 1,270 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Compania Espanola de Viviendas en Alquiler and its competitors. For the Real Estate industry, the median Intrinsic Value: Projected FCF is 0.62 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Compania Espanola de Viviendas en Alquiler's current Intrinsic Value: Projected FCF is €17.99. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Compania Espanola de Viviendas en Alquiler stock overvalued right now?
Based on GuruFocus' analysis, Compania Espanola de Viviendas en Alquiler (XMAD:CEV) is currently considered Modestly Overvalued. The stock's GF Value™ is €8.90, compared to a current price of €10.20 — trading 14.6% above its estimated fair value. The current Intrinsic Value: Projected FCF is €17.99. Compania Espanola de Viviendas en Alquiler's overall GF Score™ is 67/100 with 8 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Compania Espanola de Viviendas en Alquiler (XMAD:CEV), the current Intrinsic Value: Projected FCF is €17.99 as of Sep. 14, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Compania Espanola de Viviendas en Alquiler (XMAD:CEV) Overvalued in 2026?

Based on GuruFocus' analysis, Compania Espanola de Viviendas en Alquiler stock appears to be overvalued. The current stock price of €10.20 is trading 14.6% above its estimated GF Value™ of €8.90. GuruFocus considers Compania Espanola de Viviendas en Alquiler to be Modestly Overvalued.

Key valuation signals for XMAD:CEV:

  • Intrinsic Value: Projected FCF: €17.99
  • GF Value™: €8.90 vs. price of €10.20 (14.6% above fair value)
  • GF Score™: 67/100 with 8 warning signs

No single metric tells the full story. See the XMAD:CEV stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Compania Espanola de Viviendas en Alquiler Business Description

Address Avda. Meridiana, 350, 6th floor, Barcelona, ESP, 08027
Compania Espanola de Viviendas en Alquiler SA operates in the real estate sector, and its main objective is to develop equity investments in social housing. The company is engaged in the development and management of residential and non-residential properties. Its property portfolio consists of housing units, commercial and industrial properties.
67GF Score

Get the complete analysis for XMAD:CEV

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

€10.20
Price
€8.90
GF Value