As of 2024-12-13, the Intrinsic Value of Bassac (BASS.PA) is
33.94 EUR. This BASS.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 43.40 EUR, the upside of Bassac is
-21.80%.
The range of the Intrinsic Value is 15.64 - 99.00 EUR
33.94 EUR
Intrinsic Value
BASS.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
15.64 - 99.00 |
33.94 |
-21.8% |
| DCF (Growth 10y) |
34.14 - 153.64 |
60.50 |
39.4% |
| DCF (EBITDA 5y) |
64.03 - 131.18 |
96.02 |
121.2% |
| DCF (EBITDA 10y) |
72.71 - 150.05 |
108.49 |
150.0% |
| Fair Value |
15.48 - 15.48 |
15.48 |
-64.34% |
| P/E |
33.56 - 43.58 |
38.13 |
-12.1% |
| EV/EBITDA |
39.49 - 182.35 |
116.11 |
167.5% |
| EPV |
115.18 - 161.07 |
138.13 |
218.3% |
| DDM - Stable |
29.53 - 99.83 |
64.68 |
49.0% |
| DDM - Multi |
51.96 - 130.94 |
73.76 |
70.0% |
BASS.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
721.84 |
| Beta |
0.65 |
| Outstanding shares (mil) |
16.63 |
| Enterprise Value (mil) |
1,089.21 |
| Market risk premium |
5.82% |
| Cost of Equity |
7.06% |
| Cost of Debt |
4.25% |
| WACC |
5.08% |