As of 2024-12-15, the Intrinsic Value of Covivio SA (COV.PA) is
71.47 EUR. This COV.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 49.34 EUR, the upside of Covivio SA is
44.80%.
The range of the Intrinsic Value is 44.67 - 113.62 EUR
71.47 EUR
Intrinsic Value
COV.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
44.67 - 113.62 |
71.47 |
44.8% |
| DCF (Growth 10y) |
51.85 - 116.93 |
77.23 |
56.5% |
| DCF (EBITDA 5y) |
68.82 - 92.85 |
78.01 |
58.1% |
| DCF (EBITDA 10y) |
71.73 - 99.50 |
82.95 |
68.1% |
| Fair Value |
-33.08 - -33.08 |
-33.08 |
-167.04% |
| P/E |
(128.08) - (124.24) |
(121.56) |
-346.4% |
| EV/EBITDA |
13.11 - 160.29 |
84.63 |
71.5% |
| EPV |
(69.45) - (65.33) |
(67.39) |
-236.6% |
| DDM - Stable |
(52.33) - (127.35) |
(89.84) |
-282.1% |
| DDM - Multi |
(119.27) - (236.25) |
(159.59) |
-423.5% |
COV.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,499.44 |
| Beta |
0.37 |
| Outstanding shares (mil) |
111.46 |
| Enterprise Value (mil) |
15,471.60 |
| Market risk premium |
5.82% |
| Cost of Equity |
7.76% |
| Cost of Debt |
5.00% |
| WACC |
5.57% |