As of 2024-12-14, the Intrinsic Value of Aeroports de Paris SA (ADP.PA) is
143.15 EUR. This ADP.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 113.80 EUR, the upside of Aeroports de Paris SA is
25.80%.
The range of the Intrinsic Value is 73.78 - 347.10 EUR
143.15 EUR
Intrinsic Value
ADP.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
73.78 - 347.10 |
143.15 |
25.8% |
| DCF (Growth 10y) |
120.96 - 448.36 |
204.47 |
79.7% |
| DCF (EBITDA 5y) |
79.13 - 189.21 |
126.40 |
11.1% |
| DCF (EBITDA 10y) |
116.30 - 246.42 |
171.24 |
50.5% |
| Fair Value |
165.43 - 165.43 |
165.43 |
45.37% |
| P/E |
109.59 - 164.14 |
132.76 |
16.7% |
| EV/EBITDA |
41.16 - 161.01 |
107.35 |
-5.7% |
| EPV |
179.96 - 246.21 |
213.08 |
87.2% |
| DDM - Stable |
63.56 - 174.66 |
119.11 |
4.7% |
| DDM - Multi |
94.04 - 191.82 |
125.28 |
10.1% |
ADP.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
11,261.65 |
| Beta |
1.43 |
| Outstanding shares (mil) |
98.96 |
| Enterprise Value (mil) |
19,034.65 |
| Market risk premium |
5.82% |
| Cost of Equity |
9.26% |
| Cost of Debt |
4.25% |
| WACC |
6.54% |