As of 2024-12-14, the Intrinsic Value of Bleecker SA (BLEE.PA) is
157.22 EUR. This BLEE.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 135.00 EUR, the upside of Bleecker SA is
16.50%.
The range of the Intrinsic Value is (63.00) - 4,757.99 EUR
157.22 EUR
Intrinsic Value
BLEE.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(63.00) - 4,757.99 |
157.22 |
16.5% |
| DCF (Growth 10y) |
40.16 - 6,611.75 |
341.90 |
153.3% |
| DCF (EBITDA 5y) |
38.90 - 130.32 |
78.86 |
-41.6% |
| DCF (EBITDA 10y) |
132.32 - 314.71 |
211.24 |
56.5% |
| Fair Value |
-168.91 - -168.91 |
-168.91 |
-225.12% |
| P/E |
(694.57) - (718.89) |
(706.06) |
-623.0% |
| EV/EBITDA |
(183.29) - 134.48 |
(51.57) |
-138.2% |
| EPV |
(452.06) - (554.24) |
(503.15) |
-472.7% |
| DDM - Stable |
(277.23) - (913.44) |
(595.34) |
-541.0% |
| DDM - Multi |
(159.65) - (420.93) |
(232.90) |
-272.5% |
BLEE.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
151.83 |
| Beta |
0.25 |
| Outstanding shares (mil) |
1.12 |
| Enterprise Value (mil) |
509.01 |
| Market risk premium |
5.82% |
| Cost of Equity |
8.86% |
| Cost of Debt |
6.12% |
| WACC |
5.67% |