As of 2024-12-14, the Intrinsic Value of Biomerieux SA (BIM.PA) is
61.04 EUR. This BIM.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 102.10 EUR, the upside of Biomerieux SA is
-40.20%.
The range of the Intrinsic Value is 45.32 - 94.94 EUR
61.04 EUR
Intrinsic Value
BIM.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
45.32 - 94.94 |
61.04 |
-40.2% |
| DCF (Growth 10y) |
56.17 - 110.50 |
73.50 |
-28.0% |
| DCF (EBITDA 5y) |
76.25 - 116.33 |
94.27 |
-7.7% |
| DCF (EBITDA 10y) |
84.16 - 130.82 |
104.68 |
2.5% |
| Fair Value |
40.96 - 40.96 |
40.96 |
-59.89% |
| P/E |
85.27 - 107.31 |
101.14 |
-0.9% |
| EV/EBITDA |
63.08 - 104.78 |
89.75 |
-12.1% |
| EPV |
31.99 - 40.36 |
36.18 |
-64.6% |
| DDM - Stable |
33.77 - 92.60 |
63.19 |
-38.1% |
| DDM - Multi |
49.40 - 102.67 |
66.43 |
-34.9% |
BIM.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12,040.55 |
| Beta |
0.60 |
| Outstanding shares (mil) |
117.93 |
| Enterprise Value (mil) |
12,326.85 |
| Market risk premium |
5.82% |
| Cost of Equity |
8.31% |
| Cost of Debt |
5.00% |
| WACC |
8.12% |