EN DE

ML Fair Value & Analysis

Consumer Cyclical · FR · Market cap €22.9B

M ML ML · PA
Price€34.17
Fair Value€37.91
Upside+11.0%
Quality62/100
Watch ML for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 7.8% net margin
Low debt · generates free cash flow
13.14% dividend yield
Ranks above peers (10/15)
Moderate moat 50/100
Evidence: High Range €26.00 – €56.17 Share as image

Fair value as of: Jul 11, 2026

From 24 valuation models · updated 27 days ago

Share price −2.5% over the past month.

A solid business, screening 11% undervalued on our models.

What matters now

  • A fairly wide model range (€26.00 to €56.17) leaves room in how you read the outcome.
  • Our model range runs from €26.00 (bear) to €56.17 (bull), base €37.91. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 62/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

€35.27 €18.90 Fair Value €37.91 Jun 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 11, 2026.

How to read this chart

60‑month range €18.90 – €35.27 · fair‑value band €26.00 – €56.17 · the €34.17 price screens below the €37.91 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 11, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

ML (ML) currently trades at €34.17, while our model-based Fair Value estimate is €37.91, implying the stock looks roughly 11.0% undervalued today. We read business quality at 62/100 (solid quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, ML generated revenue of €23.8B at a net margin of 7.8%. Revenue grew 13.4% year over year. It earns a return on equity of 13.4%. Net debt stands at €2.9B. Fundamentals as of Jul 11, 2026

Our scenario range runs from €26.00 (bear case) to €56.17 (bull case); at €34.17, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 40% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 51% fair-value upside, at 11%, ML screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF €24.53 €33.45 €48.82 80
Residual Income €21.92 €24.02 €31.85 76
Rev-Margin DCF €25.12 €38.47 €54.83 74
All 24 models by family
DCF Models
FCF DCF €23.55 €32.71 €49.81 38
Owner Earnings €21.87 €30.43 €46.40 31
5Y Revenue Exit €25.12 €38.05 €56.65 39
5Y EBITDA Exit €40.16 €63.72 €94.47 41
5Y P/E Exit €26.57 €40.52 €56.90 38
10Y Revenue Exit €23.47 €34.70 €47.69 36
10Y EBITDA Exit €33.55 €51.69 €72.72 37
10Y P/E Exit €25.19 €36.34 €47.85 35
Earnings-Based
Graham-Dodd €15.87 €27.57 €33.77 54
EPV €21.77 €25.72 €29.17 59
Dividend Discount
Gordon GGM €12.54 €15.96 €19.48 70
DDM Multi-Stage €12.54 €16.98 €22.38 61
Multiples
P/E Multiple €35.01 €46.68 €58.36 63
P/S Multiple €29.76 €39.68 €49.60 58
P/B Multiple €29.76 €39.68 €49.60 55
EV/EBIT €42.89 €57.82 €72.74 53
EV/EBITDA €58.28 €78.34 €98.40 54
EV/Revenue €28.30 €41.23 €54.17 43
Asset-Based
NCAV (Graham) €12.67 €16.97 €25.34 50
Growth DCF
Growth DCF €24.53 €33.45 €48.82 80
Rev-Margin DCF €25.12 €38.47 €54.83 74
Economic Profit
Residual Income €21.92 €24.02 €31.85 76
ROIC Compounder €21.77 €25.78 €30.39 72
Growth Earnings
Growth-Adj P/E €24.77 €35.39 €46.00 68

Widest divergence: Multiples (€41.23) versus Dividend Discount (€15.96). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) €23.8B
Revenue growth (YoY) +13.4%
Net margin 7.8%
Return on equity 13.4%
Free cash flow €1.8B FY2025
P/E ratio 3.4
More key figures
Operating margin 12.0%
EPS (TTM) €10.24
Dividend yield 13.1%
EPS growth (YoY) +7.0%
Net debt €2.9B FY2025

Figures from reported company fundamentals · as of Jul 11, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 62/100

Of which business quality 60 · Market factors (momentum, volatility) 62

Profitability 41
Margins and returns on capital today
Quality Growth 42
Are margins and returns improving?
Cashflow 54
Earnings quality: real cash, not paper profit
Fin. Strength 65
Balance sheet, leverage, solvency risk
Investment 86
Disciplined investing over empire-building
Low Volatility 68
Calm price path (market factor)
Momentum 54
Price trend over the last 3–12 months (market factor)
52W Momentum 68
Distance to the 52-week high (market factor)
Net Issuance 85
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Compagnie Générale des Établissements Michelin Société en commandite par actions manufactures and sells tires worldwide.

Full company description

Compagnie Générale des Établissements Michelin Société en commandite par actions manufactures and sells tires worldwide. The company offers tires for private use covering cars, racing, biking, motorcycles, scooters, and mopeds; and professional use, such as freight and people transport, agriculture, construction and industrial, mining and quarries, corporate fleets, tradesmen and professionals, civil and military operations, light rail, and aircraft. It is also involved in the provision of tire-related services, including development of mobility solutions for fleet managers, vehicle manufacturers, farmers, distributors, and individuals; mobility services, such as road maps, mobile apps, itineraries, and travel guides; lifestyle products comprising car and bike accessories, shoe soles, and sports and leisure gears; and high-tech materials that include 3D metal printing, specialty, rubber, biosourced, and recycled materials. Compagnie Générale des Établissements Michelin Société en commandite par actions was incorporated in 1863 and is based in Clermont-Ferrand, France.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

ML reported revenue of €26.0B in FY2025 versus €23.8B in FY2021, a compound +2.2%/yr. Reported net income was €1.7B in FY2025, compounding −2.5%/yr from FY2021.

Growth Quality 63/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
€26.0B
Latest YoY
−4.4%
Avg. growth/yr (3Y)
−3.1%
Avg. growth/yr (5Y)
+4.9%
Avg. growth/yr (23Y)
+2.2%
Revenue +2.2%/yr
FY21 €23.8B
FY22 €28.6B
FY23 €28.3B
FY24 €27.2B
FY25 €26.0B
Net income −2.5%/yr
FY21 €1.8B
FY22 €2.0B
FY23 €2.0B
FY24 €1.9B
FY25 €1.7B

Watch ML: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "ML Fair Value". https://www.fairvalue-calculator.com/stock/ML

Peer Group

Consumer Discretionary · 3558 stocks

How this stock ranks against its sector: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median. (Industry “Automobiles & Auto Parts” was too small, so the broader sector is used.)

Quality Score 62 · Top 25%
Fair Value upside +11% · Above median
Return on equity (TTM) 13% · Top 25%
Return on assets 5% · Above median
Net margin (TTM) 8% · Above median
Operating margin (TTM) 12% · Top 25%
Revenue growth 13% · Top 25%
Dividend yield (TTM) 13.1% · Top 25%
Debt / equity 0.28× · Higher than median

Valuation Multiples vs Consumer Discretionary median · lower = cheaper

P/E (TTM) 3.4× · Cheaper than 75% of peers
P/B 1.46× · Pricier than median
P/S (TTM) 1.11× · Pricier than median
P/FCF 14.7× · Pricier than 75% of peers
EV/EBITDA 6.3× · Cheaper than median
PEG 6.99× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 48 · sector 23
FUTURE 67 · sector 14
PAST 53 · sector 21
HEALTH 86 · sector 96
DIVIDEND 100 · sector 41

Insider activity: 45/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Automobiles & Auto Parts stocks, each showing price versus our Fair Value estimate (as of Jul 11, 2026).

Stock Price Fair Value vs Fair Value
GTPPB GTPPB 976.50 PHP 3,167 PHP +224%
Hwashin Precision Engineering Co 126640 3,560 KRW 5,883 KRW +65%
Ilji Technology Co 019540 6,180 KRW 4,911 KRW -21%
Ecoplastic Corporation 038110 1,990 KRW 1,090 KRW -45%
HRS Co 036640 4,715 KRW 8,615 KRW +83%
Mobase Co 101330 3,155 KRW 9,785 KRW +210%
Hanil Forging Industrial Co 024740 2,125 KRW 843.71 KRW -60%
Guyoung Technology Co 053270 1,909 KRW 1,235 KRW -35%
Seojin Automotive Co 122690 1,578 KRW 2,388 KRW +51%
CBI Co 013720 2,345 KRW 1,526 KRW -35%

Compare ML with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is ML overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of €37.91 versus a price of €34.17, about +11% (undervalued).
What is the fair value of ML?
Our model-based fair value for ML is €37.91 (as of Jul 11, 2026), built from audited fundamentals. The current price is €34.17.
What is the quality score of ML?
ML has a Quality Score of 62/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of ML?
ML reported trailing-twelve-month revenue of about €23.8B (latest available figure, as of Jul 11, 2026).
What is the net profit margin of ML?
The net profit margin of ML is about 7.8%, meaning it keeps roughly 7.8% of revenue as net income. Based on the latest reported figures.
Does ML pay a dividend?
ML currently shows a dividend yield of about 14.52% relative to its recent price (as of Jul 11, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track ML and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.