As of 2024-12-14, the Intrinsic Value of Groupe Crit SA (CEN.PA) is
84.78 EUR. This CEN.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 61.60 EUR, the upside of Groupe Crit SA is
37.60%.
The range of the Intrinsic Value is 69.97 - 108.43 EUR
84.78 EUR
Intrinsic Value
CEN.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
69.97 - 108.43 |
84.78 |
37.6% |
| DCF (Growth 10y) |
86.20 - 131.30 |
103.62 |
68.2% |
| DCF (EBITDA 5y) |
63.34 - 83.17 |
69.07 |
12.1% |
| DCF (EBITDA 10y) |
80.35 - 106.23 |
88.72 |
44.0% |
| Fair Value |
154.59 - 154.59 |
154.59 |
150.96% |
| P/E |
69.26 - 109.08 |
84.97 |
37.9% |
| EV/EBITDA |
56.96 - 98.45 |
73.15 |
18.8% |
| EPV |
238.63 - 302.95 |
270.79 |
339.6% |
| DDM - Stable |
54.15 - 111.63 |
82.89 |
34.6% |
| DDM - Multi |
78.92 - 129.32 |
98.26 |
59.5% |
CEN.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
684.01 |
| Beta |
0.41 |
| Outstanding shares (mil) |
11.10 |
| Enterprise Value (mil) |
625.19 |
| Market risk premium |
5.82% |
| Cost of Equity |
7.49% |
| Cost of Debt |
5.00% |
| WACC |
6.70% |