As of 2024-12-13, the Intrinsic Value of Antin Infrastructure Partners SAS (ANTIN.PA) is 14.79 EUR. This ANTIN.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.42 EUR, the upside of Antin Infrastructure Partners SAS is 29.50%.

The range of the Intrinsic Value is 10.90 - 25.78 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	10.90 - 25.78	14.79	29.5%
DCF (Growth 10y)	15.00 - 35.57	20.41	78.7%
DCF (EBITDA 5y)	12.73 - 16.66	13.23	15.8%
DCF (EBITDA 10y)	16.60 - 22.74	17.82	56.0%
Fair Value	16.20 - 16.20	16.20	41.88%
P/E	4.64 - 9.36	6.01	-47.4%
EV/EBITDA	9.36 - 16.77	12.35	8.2%
EPV	5.61 - 6.66	6.14	-46.3%
DDM - Stable	7.23 - 25.88	16.56	45.0%
DDM - Multi	9.33 - 23.70	13.14	15.1%