As of 2024-12-15, the Intrinsic Value of Dassault Aviation SA (AM.PA) is
112.02 EUR. This AM.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 190.10 EUR, the upside of Dassault Aviation SA is
-41.10%.
The range of the Intrinsic Value is 91.50 - 154.67 EUR
112.02 EUR
Intrinsic Value
AM.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
91.50 - 154.67 |
112.02 |
-41.1% |
| DCF (Growth 10y) |
101.04 - 164.59 |
121.86 |
-35.9% |
| DCF (EBITDA 5y) |
82.12 - 130.05 |
92.69 |
-51.2% |
| DCF (EBITDA 10y) |
91.25 - 137.35 |
102.43 |
-46.1% |
| Fair Value |
168.56 - 168.56 |
168.56 |
-11.33% |
| P/E |
187.45 - 347.21 |
230.31 |
21.2% |
| EV/EBITDA |
163.82 - 343.33 |
203.35 |
7.0% |
| EPV |
85.98 - 103.73 |
94.85 |
-50.1% |
| DDM - Stable |
93.29 - 248.84 |
171.06 |
-10.0% |
| DDM - Multi |
96.36 - 192.72 |
127.75 |
-32.8% |
AM.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
14,941.86 |
| Beta |
0.72 |
| Outstanding shares (mil) |
78.60 |
| Enterprise Value (mil) |
13,632.74 |
| Market risk premium |
5.82% |
| Cost of Equity |
8.71% |
| Cost of Debt |
5.00% |
| WACC |
8.63% |