As of 2024-12-15, the Intrinsic Value of Carmila SA (CARM.PA) is
20.43 EUR. This CARM.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 15.96 EUR, the upside of Carmila SA is
28.00%.
The range of the Intrinsic Value is 12.39 - 35.52 EUR
20.43 EUR
Intrinsic Value
CARM.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
12.39 - 35.52 |
20.43 |
28.0% |
| DCF (Growth 10y) |
14.53 - 37.55 |
22.57 |
41.4% |
| DCF (EBITDA 5y) |
2.76 - 9.13 |
6.14 |
-61.5% |
| DCF (EBITDA 10y) |
6.71 - 14.14 |
10.44 |
-34.6% |
| Fair Value |
1.85 - 1.85 |
1.85 |
-88.40% |
| P/E |
0.77 - 5.83 |
2.66 |
-83.4% |
| EV/EBITDA |
0.20 - 13.40 |
7.93 |
-50.3% |
| EPV |
9.63 - 19.85 |
14.74 |
-7.7% |
| DDM - Stable |
3.01 - 6.61 |
4.81 |
-69.8% |
| DDM - Multi |
0.78 - 1.13 |
0.91 |
-94.3% |
CARM.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,259.78 |
| Beta |
0.55 |
| Outstanding shares (mil) |
141.59 |
| Enterprise Value (mil) |
4,545.07 |
| Market risk premium |
5.82% |
| Cost of Equity |
7.82% |
| Cost of Debt |
5.07% |
| WACC |
5.76% |