As of 2024-12-11, the Intrinsic Value of Bastide le Confort Medical SA (BLC.PA) is
40.58 EUR. This BLC.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 21.75 EUR, the upside of Bastide le Confort Medical SA is
86.60%.
The range of the Intrinsic Value is 28.30 - 57.93 EUR
40.58 EUR
Intrinsic Value
BLC.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
28.30 - 57.93 |
40.58 |
86.6% |
| DCF (Growth 10y) |
50.12 - 84.99 |
64.62 |
197.1% |
| DCF (EBITDA 5y) |
35.99 - 69.09 |
50.29 |
131.2% |
| DCF (EBITDA 10y) |
57.28 - 95.77 |
73.87 |
239.6% |
| Fair Value |
-1.29 - -1.29 |
-1.29 |
-105.92% |
| P/E |
(1.04) - 21.30 |
9.73 |
-55.2% |
| EV/EBITDA |
30.39 - 105.56 |
70.93 |
226.1% |
| EPV |
244.78 - 289.74 |
267.26 |
1128.8% |
| DDM - Stable |
(0.62) - (1.19) |
(0.91) |
-104.2% |
| DDM - Multi |
9.14 - 14.50 |
11.28 |
-48.1% |
BLC.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
158.94 |
| Beta |
1.01 |
| Outstanding shares (mil) |
7.31 |
| Enterprise Value (mil) |
543.98 |
| Market risk premium |
5.82% |
| Cost of Equity |
12.09% |
| Cost of Debt |
5.00% |
| WACC |
5.78% |