As of 2024-12-13, the Intrinsic Value of Cegedim SA (CGM.PA) is
155.61 EUR. This CGM.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 11.65 EUR, the upside of Cegedim SA is
1,235.70%.
The range of the Intrinsic Value is 77.81 - 855.68 EUR
155.61 EUR
Intrinsic Value
CGM.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
77.81 - 855.68 |
155.61 |
1235.7% |
| DCF (Growth 10y) |
120.23 - 1,169.74 |
225.34 |
1834.2% |
| DCF (EBITDA 5y) |
49.43 - 100.46 |
77.46 |
564.9% |
| DCF (EBITDA 10y) |
69.46 - 129.56 |
101.85 |
774.2% |
| Fair Value |
3.68 - 3.68 |
3.68 |
-68.45% |
| P/E |
2.66 - 36.85 |
20.13 |
72.8% |
| EV/EBITDA |
31.76 - 137.32 |
76.09 |
553.1% |
| EPV |
105.14 - 127.57 |
116.36 |
898.8% |
| DDM - Stable |
2.04 - 10.67 |
6.35 |
-45.5% |
| DDM - Multi |
45.43 - 189.92 |
73.88 |
534.1% |
CGM.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
159.74 |
| Beta |
0.19 |
| Outstanding shares (mil) |
13.71 |
| Enterprise Value (mil) |
464.54 |
| Market risk premium |
5.82% |
| Cost of Equity |
5.83% |
| Cost of Debt |
4.37% |
| WACC |
3.93% |