Is CGR.PA undervalued or overvalued?

As of 2025-03-16, the Intrinsic Value of CeGeREAL SA (CGR.PA) is 24.52 EUR. This CGR.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 40.00 EUR, the upside of CeGeREAL SA is -38.70%. This means that CGR.PA is overvalued by 38.70%.

The range of the Intrinsic Value is (2.51) - 174.37 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	(2.51) - 174.37	24.52	-38.7%
DCF (Growth 10y)	37.71 - 376.66	89.64	124.1%
DCF (EBITDA 5y)	69.90 - 80.04	74.69	86.7%
DCF (EBITDA 10y)	100.95 - 123.04	111.36	178.4%
Fair Value	30.50 - 30.50	30.50	-23.75%
P/E	18.99 - 151.16	77.38	93.5%
EV/EBITDA	39.84 - 110.79	66.26	65.7%
EPV	(99.40) - (114.87)	(107.13)	-367.8%
DDM - Stable	58.29 - 246.60	152.44	281.1%
DDM - Multi	10.23 - 32.34	15.39	-61.5%