As of 2026-03-08, the Intrinsic Value of Financiere Immobiliere Etang Berre Medit SA (BERR.PA) is 42.52 EUR. This BERR.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.40 EUR, the upside of Financiere Immobiliere Etang Berre Medit SA is 308.80%.
The range of the Intrinsic Value is 34.36 - 57.33 EUR
Based on its market price of 10.40 EUR and our intrinsic valuation, Financiere Immobiliere Etang Berre Medit SA (BERR.PA) is undervalued by 308.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 34.36 - 57.33 | 42.52 | 308.8% |
| DCF (Growth 10y) | 37.87 - 62.01 | 46.47 | 346.9% |
| DCF (EBITDA 5y) | 29.22 - 59.40 | 42.15 | 305.3% |
| DCF (EBITDA 10y) | 33.74 - 63.87 | 46.17 | 343.9% |
| Fair Value | 285.87 - 285.87 | 285.87 | 2,648.70% |
| P/E | 22.59 - 172.20 | 97.55 | 838.0% |
| EV/EBITDA | (2.14) - 41.32 | 14.48 | 39.2% |
| EPV | 9.23 - 11.69 | 10.46 | 0.5% |
| DDM - Stable | 103.08 - 242.73 | 172.90 | 1562.5% |
| DDM - Multi | 22.36 - 42.36 | 29.41 | 182.8% |
| Market Cap (mil) | 11.72 |
| Beta | 0.43 |
| Outstanding shares (mil) | 1.13 |
| Enterprise Value (mil) | 7.26 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.50% |
| Cost of Debt | 5.00% |
| WACC | 6.39% |