As of 2024-12-12, the Intrinsic Value of Financiere Immobiliere Etang Berre Medit SA (BERR.PA) is 40.79 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 292.30%.

The range of the Intrinsic Value is 33.73 - 52.78 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	33.73 - 52.78	40.79	292.3%
DCF (Growth 10y)	37.14 - 57.01	44.54	328.3%
DCF (EBITDA 5y)	29.48 - 46.85	35.77	244.0%
DCF (EBITDA 10y)	33.76 - 51.78	40.34	287.9%
Fair Value	285.87 - 285.87	285.87	2,648.70%
P/E	14.23 - 164.43	86.68	733.5%
EV/EBITDA	(2.29) - 31.90	10.37	-0.3%
EPV	9.11 - 11.14	10.13	-2.6%
DDM - Stable	100.87 - 221.37	161.12	1449.2%
DDM - Multi	21.80 - 38.29	27.88	168.1%