As of 2024-12-15, the Intrinsic Value of Cnim Groupe SA (COM.PA) is
142.59 EUR. This COM.PA valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 7.46 EUR, the upside of Cnim Groupe SA is
1,811.40%.
The range of the Intrinsic Value is 25.33 - 1,111.17 EUR
142.59 EUR
Intrinsic Value
COM.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(2,690.16) - (437.61) |
(680.86) |
-9226.8% |
| DCF (Growth 10y) |
25.33 - 1,111.17 |
142.59 |
1811.4% |
| DCF (EBITDA 5y) |
(130.23) - (128.02) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(91.34) - (67.26) |
(1,234.50) |
-123450.0% |
| Fair Value |
-290.56 - -290.56 |
-290.56 |
-3,994.94% |
| P/E |
(704.32) - (775.22) |
(684.28) |
-9272.6% |
| EV/EBITDA |
(261.21) - (254.85) |
(256.92) |
-3543.9% |
| EPV |
169.98 - 168.04 |
169.01 |
2165.6% |
| DDM - Stable |
(418.40) - (963.70) |
(691.05) |
-9363.4% |
| DDM - Multi |
(98.53) - (176.99) |
(126.62) |
-1797.4% |
COM.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
22.60 |
| Beta |
1.47 |
| Outstanding shares (mil) |
3.03 |
| Enterprise Value (mil) |
268.30 |
| Market risk premium |
5.82% |
| Cost of Equity |
11.50% |
| Cost of Debt |
5.00% |
| WACC |
5.08% |