As of 2024-12-15, the Intrinsic Value of Argan SA (ARG.PA) is
52.21 EUR. This ARG.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 62.20 EUR, the upside of Argan SA is
-16.10%.
The range of the Intrinsic Value is 24.41 - 105.84 EUR
52.21 EUR
Intrinsic Value
ARG.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
24.41 - 105.84 |
52.21 |
-16.1% |
| DCF (Growth 10y) |
56.93 - 153.81 |
90.19 |
45.0% |
| DCF (EBITDA 5y) |
119.69 - 142.13 |
131.24 |
111.0% |
| DCF (EBITDA 10y) |
144.96 - 180.93 |
162.83 |
161.8% |
| Fair Value |
18.60 - 18.60 |
18.60 |
-70.10% |
| P/E |
55.12 - 68.51 |
61.18 |
-1.6% |
| EV/EBITDA |
51.99 - 98.77 |
75.21 |
20.9% |
| EPV |
(33.79) - (26.03) |
(29.91) |
-148.1% |
| DDM - Stable |
25.17 - 61.56 |
43.36 |
-30.3% |
| DDM - Multi |
(108.03) - (195.87) |
(138.38) |
-322.5% |
ARG.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,578.83 |
| Beta |
0.47 |
| Outstanding shares (mil) |
25.38 |
| Enterprise Value (mil) |
3,436.42 |
| Market risk premium |
5.82% |
| Cost of Equity |
9.89% |
| Cost of Debt |
5.00% |
| WACC |
7.16% |