BUR.PA
Burelle SA
Price:  
336.00 
EUR
Volume:  
101.00
France | Auto Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BUR.PA Intrinsic Value

411.40 %
Upside

Is BUR.PA undervalued or overvalued?

As of 2025-03-21, the Intrinsic Value of Burelle SA (BUR.PA) is 1,718.24 EUR. This BUR.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 336.00 EUR, the upside of Burelle SA is 411.40%. This means that BUR.PA is undervalued by 411.40%.

The range of the Intrinsic Value is 1,207.18 - 2,570.58 EUR

336.00 EUR
Stock Price
1,718.24 EUR
Intrinsic Value
Intrinsic Value Details

BUR.PA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 1,207.18 - 2,570.58 1,718.24 411.4%
DCF (Growth 10y) 1,816.56 - 3,490.71 2,445.91 628.0%
DCF (EBITDA 5y) 328.72 - 705.90 584.05 73.8%
DCF (EBITDA 10y) 891.89 - 1,406.57 1,208.80 259.8%
Fair Value 321.13 - 321.13 321.13 -4.43%
P/E 427.75 - 1,110.48 690.70 105.6%
EV/EBITDA 886.85 - 8,156.53 4,366.34 1199.5%
EPV 2,871.83 - 4,080.18 3,476.01 934.5%
DDM - Stable 254.11 - 552.28 403.20 20.0%
DDM - Multi 579.04 - 985.32 729.43 117.1%

BUR.PA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 591.36
Beta 0.65
Outstanding shares (mil) 1.76
Enterprise Value (mil) 2,271.68
Market risk premium 5.82%
Cost of Equity 14.58%
Cost of Debt 4.25%
WACC 5.47%