BIG.PA
Bigben Interactive SA
Price:  
1.17 
EUR
Volume:  
33,421.00
France | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BIG.PA Intrinsic Value

561.20 %
Upside

Is BIG.PA undervalued or overvalued?

As of 2025-03-19, the Intrinsic Value of Bigben Interactive SA (BIG.PA) is 7.71 EUR. This BIG.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.17 EUR, the upside of Bigben Interactive SA is 561.20%. This means that BIG.PA is undervalued by 561.20%.

The range of the Intrinsic Value is 4.83 - 12.08 EUR

1.17 EUR
Stock Price
7.71 EUR
Intrinsic Value
Intrinsic Value Details

BIG.PA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 4.83 - 12.08 7.71 561.2%
DCF (Growth 10y) 6.21 - 13.41 9.08 678.8%
DCF (EBITDA 5y) 9.16 - 35.61 20.43 1652.5%
DCF (EBITDA 10y) 9.96 - 34.23 20.03 1617.5%
Fair Value 3.97 - 3.97 3.97 240.30%
P/E 14.54 - 26.17 20.13 1626.2%
EV/EBITDA 3.64 - 48.06 26.24 2150.1%
EPV (0.25) - 2.50 1.13 -3.4%
DDM - Stable 1.17 - 2.86 2.01 72.7%
DDM - Multi 1.02 - 2.40 1.47 25.9%

BIG.PA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 21.62
Beta 0.83
Outstanding shares (mil) 18.54
Enterprise Value (mil) 215.10
Market risk premium 5.82%
Cost of Equity 36.76%
Cost of Debt 5.00%
WACC 6.86%