As of 2024-12-15, the Intrinsic Value of Aubay SA (AUB.PA) is
37.37 EUR. This AUB.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 44.45 EUR, the upside of Aubay SA is
-15.90%.
The range of the Intrinsic Value is 30.14 - 52.13 EUR
37.37 EUR
Intrinsic Value
AUB.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
30.14 - 52.13 |
37.37 |
-15.9% |
| DCF (Growth 10y) |
33.68 - 56.03 |
41.10 |
-7.5% |
| DCF (EBITDA 5y) |
32.82 - 38.23 |
34.83 |
-21.6% |
| DCF (EBITDA 10y) |
34.86 - 42.18 |
37.81 |
-14.9% |
| Fair Value |
12.75 - 12.75 |
12.75 |
-71.32% |
| P/E |
44.14 - 61.09 |
49.39 |
11.1% |
| EV/EBITDA |
36.54 - 44.87 |
41.24 |
-7.2% |
| EPV |
40.29 - 50.12 |
45.20 |
1.7% |
| DDM - Stable |
20.46 - 53.07 |
36.76 |
-17.3% |
| DDM - Multi |
24.63 - 47.42 |
32.20 |
-27.6% |
AUB.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
580.52 |
| Beta |
0.99 |
| Outstanding shares (mil) |
13.06 |
| Enterprise Value (mil) |
503.84 |
| Market risk premium |
5.82% |
| Cost of Equity |
9.52% |
| Cost of Debt |
4.25% |
| WACC |
9.28% |