As of 2024-12-12, the Intrinsic Value of Barbara Bui SA (BUI.PA) is
8.73 EUR. This BUI.PA valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 5.85 EUR, the upside of Barbara Bui SA is
49.30%.
The range of the Intrinsic Value is 2.27 - 75.86 EUR
BUI.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(217.36) - (25.07) |
(42.00) |
-818.0% |
| DCF (Growth 10y) |
2.27 - 75.86 |
8.73 |
49.3% |
| DCF (EBITDA 5y) |
3.83 - 8.34 |
6.85 |
17.1% |
| DCF (EBITDA 10y) |
9.88 - 17.83 |
15.01 |
156.5% |
| Fair Value |
-2.58 - -2.58 |
-2.58 |
-144.17% |
| P/E |
(4.91) - (5.72) |
(4.57) |
-178.2% |
| EV/EBITDA |
(7.04) - 6.19 |
(1.61) |
-127.6% |
| EPV |
(54.64) - (62.61) |
(58.62) |
-1102.1% |
| DDM - Stable |
(10.84) - (174.49) |
(92.66) |
-1684.0% |
| DDM - Multi |
(15.62) - (194.93) |
(28.87) |
-593.6% |
BUI.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3.86 |
| Beta |
-0.57 |
| Outstanding shares (mil) |
0.66 |
| Enterprise Value (mil) |
5.59 |
| Market risk premium |
5.82% |
| Cost of Equity |
5.60% |
| Cost of Debt |
5.00% |
| WACC |
5.22% |