As of 2026-03-05, the Intrinsic Value of Cegedim SA (CGM.PA) is 79.31 EUR. This CGM.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.00 EUR, the upside of Cegedim SA is 621.00%.
The range of the Intrinsic Value is 35.41 - 491.07 EUR
Based on its market price of 11.00 EUR and our intrinsic valuation, Cegedim SA (CGM.PA) is undervalued by 621.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 35.41 - 491.07 | 79.31 | 621.0% |
| DCF (Growth 10y) | 73.77 - 798.62 | 143.68 | 1206.2% |
| DCF (EBITDA 5y) | 59.94 - 101.26 | 81.54 | 641.3% |
| DCF (EBITDA 10y) | 76.89 - 126.47 | 102.43 | 831.2% |
| Fair Value | -26.08 - -26.08 | -26.08 | -337.07% |
| P/E | 1.21 - 1.29 | 1.25 | -88.7% |
| EV/EBITDA | 60.27 - 109.05 | 85.06 | 673.3% |
| EPV | 113.04 - 131.68 | 122.36 | 1012.3% |
| DDM - Stable | (12.87) - (50.18) | (31.52) | -386.6% |
| DDM - Multi | 24.64 - 76.79 | 37.57 | 241.5% |
| Market Cap (mil) | 155.10 |
| Beta | 0.44 |
| Outstanding shares (mil) | 14.10 |
| Enterprise Value (mil) | 155.10 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.55% |
| Cost of Debt | 4.37% |
| WACC | 4.08% |