As of 2025-05-12, the Intrinsic Value of Compagnie du Cambodge SA (CBDG.PA) is 10.08 EUR. This CBDG.PA valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 97.00 EUR, the upside of Compagnie du Cambodge SA is -89.60%.
The range of the Intrinsic Value is 10.51 - 9.94 EUR
Based on its market price of 97.00 EUR and our intrinsic valuation, Compagnie du Cambodge SA (CBDG.PA) is overvalued by 89.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (158.21) - (4.94) | (19.17) | -119.8% |
| DCF (Growth 10y) | (4.31) - (140.14) | (16.94) | -117.5% |
| DCF (EBITDA 5y) | 10.51 - 9.94 | 10.08 | -89.6% |
| DCF (EBITDA 10y) | 8.81 - 8.17 | 8.37 | -91.4% |
| Fair Value | 15.11 - 15.11 | 15.11 | -84.42% |
| P/E | 7.96 - 9.96 | 8.98 | -90.7% |
| EV/EBITDA | 11.08 - 11.66 | 11.14 | -88.5% |
| EPV | 12.80 - 12.66 | 12.73 | -86.9% |
| DDM - Stable | 9.86 - 64.79 | 37.33 | -61.5% |
| DDM - Multi | 13.38 - 54.84 | 20.20 | -79.2% |
| Market Cap (mil) | 5,888.87 |
| Beta | 0.23 |
| Outstanding shares (mil) | 60.71 |
| Enterprise Value (mil) | 5,064.27 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.26% |
| Cost of Debt | 5.00% |
| WACC | 5.04% |