As of 2024-12-14, the Intrinsic Value of Cibox Inter@ctive SA (CIB.PA) is
0.11 EUR. This CIB.PA valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 0.05 EUR, the upside of Cibox Inter@ctive SA is
114.00%.
The range of the Intrinsic Value is 0.05 - 0.69 EUR
CIB.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(0.18) - (0.04) |
(0.05) |
-201.2% |
| DCF (Growth 10y) |
0.05 - 0.69 |
0.11 |
114.0% |
| DCF (EBITDA 5y) |
(0.01) - (0.01) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
0.02 - 0.06 |
0.03 |
-36.8% |
| Fair Value |
-0.08 - -0.08 |
-0.08 |
-260.43% |
| P/E |
(0.28) - (0.32) |
(0.31) |
-689.6% |
| EV/EBITDA |
(0.09) - (0.13) |
(0.11) |
-308.6% |
| EPV |
0.13 - 0.18 |
0.16 |
202.1% |
| DDM - Stable |
(0.16) - (0.84) |
(0.50) |
-1066.4% |
| DDM - Multi |
(0.01) - (0.06) |
(0.02) |
-141.0% |
CIB.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6.38 |
| Beta |
1.15 |
| Outstanding shares (mil) |
122.69 |
| Enterprise Value (mil) |
7.74 |
| Market risk premium |
6.25% |
| Cost of Equity |
8.53% |
| Cost of Debt |
5.00% |
| WACC |
6.47% |