As of 2024-12-12, the Intrinsic Value of Abeo SAS (ABEO.PA) is
13.32 EUR. This ABEO.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 10.20 EUR, the upside of Abeo SAS is
30.60%.
The range of the Intrinsic Value is 8.75 - 20.59 EUR
13.32 EUR
Intrinsic Value
ABEO.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
8.75 - 20.59 |
13.32 |
30.6% |
| DCF (Growth 10y) |
10.75 - 22.42 |
15.27 |
49.7% |
| DCF (EBITDA 5y) |
1.89 - 5.95 |
4.00 |
-60.8% |
| DCF (EBITDA 10y) |
5.77 - 10.63 |
8.21 |
-19.5% |
| Fair Value |
5.65 - 5.65 |
5.65 |
-44.63% |
| P/E |
2.11 - 12.53 |
6.66 |
-34.7% |
| EV/EBITDA |
(0.59) - 9.05 |
5.33 |
-47.8% |
| EPV |
123.94 - 159.47 |
141.71 |
1289.3% |
| DDM - Stable |
1.61 - 3.23 |
2.42 |
-76.3% |
| DDM - Multi |
12.86 - 18.47 |
15.06 |
47.7% |
ABEO.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
76.71 |
| Beta |
0.16 |
| Outstanding shares (mil) |
7.52 |
| Enterprise Value (mil) |
173.29 |
| Market risk premium |
5.82% |
| Cost of Equity |
8.56% |
| Cost of Debt |
4.25% |
| WACC |
5.38% |