As of 2025-07-13, the Intrinsic Value of Soc Centrale Bois Scieries Manche SA (CBSM.PA) is 14.07 EUR. This CBSM.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.70 EUR, the upside of Soc Centrale Bois Scieries Manche SA is 61.70%.
The range of the Intrinsic Value is 7.04 - 30.13 EUR
Based on its market price of 8.70 EUR and our intrinsic valuation, Soc Centrale Bois Scieries Manche SA (CBSM.PA) is undervalued by 61.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7.04 - 30.13 | 14.07 | 61.7% |
| DCF (Growth 10y) | 10.11 - 36.34 | 18.13 | 108.4% |
| DCF (EBITDA 5y) | 7.06 - 12.38 | 9.52 | 9.5% |
| DCF (EBITDA 10y) | 10.13 - 18.62 | 13.92 | 60.0% |
| Fair Value | 0.12 - 0.12 | 0.12 | -98.63% |
| P/E | 0.22 - 0.38 | 0.29 | -96.6% |
| EV/EBITDA | 3.91 - 10.00 | 6.83 | -21.5% |
| EPV | (1.31) - 6.84 | 2.77 | -68.2% |
| DDM - Stable | 0.17 - 0.39 | 0.28 | -96.8% |
| DDM - Multi | 0.14 - 0.28 | 0.19 | -97.8% |
| Market Cap (mil) | 119.45 |
| Beta | 0.03 |
| Outstanding shares (mil) | 13.73 |
| Enterprise Value (mil) | 286.13 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.28% |
| Cost of Debt | 6.12% |
| WACC | 5.91% |