As of 2024-12-14, the Intrinsic Value of Soc Centrale Bois Scieries Manche SA (CBSM.PA) is
15.19 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
74.60%.
The range of the Intrinsic Value is 7.10 - 36.22 EUR
15.19 EUR
Intrinsic Value
CBSM.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
7.10 - 36.22 |
15.19 |
74.6% |
| DCF (Growth 10y) |
10.19 - 43.48 |
19.47 |
123.8% |
| DCF (EBITDA 5y) |
6.69 - 12.38 |
9.66 |
11.0% |
| DCF (EBITDA 10y) |
9.84 - 19.19 |
14.30 |
64.4% |
| Fair Value |
0.12 - 0.12 |
0.12 |
-98.62% |
| P/E |
0.40 - 0.51 |
0.45 |
-94.8% |
| EV/EBITDA |
3.43 - 12.36 |
7.77 |
-10.7% |
| EPV |
(1.32) - 8.86 |
3.77 |
-56.7% |
| DDM - Stable |
0.17 - 0.49 |
0.33 |
-96.3% |
| DDM - Multi |
0.14 - 0.36 |
0.21 |
-97.6% |
CBSM.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
118.62 |
| Beta |
-0.02 |
| Outstanding shares (mil) |
13.63 |
| Enterprise Value (mil) |
285.30 |
| Market risk premium |
5.82% |
| Cost of Equity |
7.78% |
| Cost of Debt |
6.12% |
| WACC |
5.71% |