As of 2025-07-09, the Intrinsic Value of Aeroports de Paris SA (ADP.PA) is 136.23 EUR. This ADP.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 105.70 EUR, the upside of Aeroports de Paris SA is 28.90%.
The range of the Intrinsic Value is 77.32 - 268.59 EUR
Based on its market price of 105.70 EUR and our intrinsic valuation, Aeroports de Paris SA (ADP.PA) is undervalued by 28.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 77.32 - 268.59 | 136.23 | 28.9% |
| DCF (Growth 10y) | 112.63 - 317.95 | 176.24 | 66.7% |
| DCF (EBITDA 5y) | 128.42 - 184.99 | 166.47 | 57.5% |
| DCF (EBITDA 10y) | 151.79 - 220.16 | 194.11 | 83.6% |
| Fair Value | 44.73 - 44.73 | 44.73 | -57.68% |
| P/E | 56.64 - 127.90 | 92.77 | -12.2% |
| EV/EBITDA | 77.25 - 138.08 | 113.69 | 7.6% |
| EPV | 256.29 - 336.43 | 296.36 | 180.4% |
| DDM - Stable | 26.51 - 63.74 | 45.12 | -57.3% |
| DDM - Multi | 78.66 - 131.87 | 97.30 | -7.9% |
| Market Cap (mil) | 10,460.07 |
| Beta | 0.86 |
| Outstanding shares (mil) | 98.96 |
| Enterprise Value (mil) | 19,869.07 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.02% |
| Cost of Debt | 4.25% |
| WACC | 6.26% |