As of 2024-12-14, the Intrinsic Value of Societe BIC SA (BB.PA) is
81.63 EUR. This BB.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 62.10 EUR, the upside of Societe BIC SA is
31.50%.
The range of the Intrinsic Value is 64.92 - 112.71 EUR
81.63 EUR
Intrinsic Value
BB.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
64.92 - 112.71 |
81.63 |
31.5% |
| DCF (Growth 10y) |
70.01 - 118.20 |
86.96 |
40.0% |
| DCF (EBITDA 5y) |
56.34 - 76.33 |
66.95 |
7.8% |
| DCF (EBITDA 10y) |
63.26 - 86.58 |
74.78 |
20.4% |
| Fair Value |
191.73 - 191.73 |
191.73 |
208.74% |
| P/E |
69.66 - 134.36 |
89.57 |
44.2% |
| EV/EBITDA |
57.53 - 202.50 |
121.03 |
94.9% |
| EPV |
104.29 - 150.53 |
127.41 |
105.2% |
| DDM - Stable |
65.51 - 157.40 |
111.45 |
79.5% |
| DDM - Multi |
58.06 - 105.38 |
74.57 |
20.1% |
BB.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,624.97 |
| Beta |
0.44 |
| Outstanding shares (mil) |
42.27 |
| Enterprise Value (mil) |
2,425.64 |
| Market risk premium |
5.82% |
| Cost of Equity |
7.29% |
| Cost of Debt |
5.00% |
| WACC |
7.13% |