As of 2024-12-15, the Intrinsic Value of Coty Inc (COTY) is
12.30 USD. This COTY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 7.50 USD, the upside of Coty Inc is
64.00%.
The range of the Intrinsic Value is 6.82 - 30.85 USD
12.30 USD
Intrinsic Value
COTY Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
6.82 - 30.85 |
12.30 |
64.0% |
| DCF (Growth 10y) |
8.96 - 35.21 |
14.99 |
99.9% |
| DCF (EBITDA 5y) |
3.75 - 7.36 |
5.16 |
-31.2% |
| DCF (EBITDA 10y) |
5.90 - 10.44 |
7.69 |
2.5% |
| Fair Value |
2.57 - 2.57 |
2.57 |
-65.74% |
| P/E |
2.68 - 6.19 |
3.77 |
-49.7% |
| EV/EBITDA |
2.51 - 6.22 |
4.21 |
-43.8% |
| EPV |
6.59 - 10.51 |
8.55 |
14.0% |
| DDM - Stable |
0.90 - 2.60 |
1.75 |
-76.7% |
| DDM - Multi |
2.89 - 6.52 |
4.00 |
-46.6% |
COTY Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,524.25 |
| Beta |
0.63 |
| Outstanding shares (mil) |
869.90 |
| Enterprise Value (mil) |
10,210.65 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.78% |
| Cost of Debt |
5.50% |
| WACC |
6.73% |