As of 2024-12-11, the Intrinsic Value of Covivio Hotels SCA (COVH.PA) is
18.95 EUR. This COVH.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 18.50 EUR, the upside of Covivio Hotels SCA is
2.40%.
The range of the Intrinsic Value is 9.77 - 38.86 EUR
18.95 EUR
Intrinsic Value
COVH.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
9.77 - 38.86 |
18.95 |
2.4% |
| DCF (Growth 10y) |
11.69 - 38.29 |
20.15 |
8.9% |
| DCF (EBITDA 5y) |
19.01 - 27.45 |
21.60 |
16.8% |
| DCF (EBITDA 10y) |
18.97 - 28.36 |
22.19 |
20.0% |
| Fair Value |
10.07 - 10.07 |
10.07 |
-45.58% |
| P/E |
6.81 - 12.04 |
8.53 |
-53.9% |
| EV/EBITDA |
17.40 - 50.54 |
30.24 |
63.5% |
| EPV |
(16.09) - (15.52) |
(15.80) |
-185.4% |
| DDM - Stable |
2.87 - 7.13 |
5.00 |
-73.0% |
| DDM - Multi |
(4.61) - (6.99) |
(5.44) |
-129.4% |
COVH.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,740.46 |
| Beta |
0.29 |
| Outstanding shares (mil) |
148.13 |
| Enterprise Value (mil) |
5,491.81 |
| Market risk premium |
5.82% |
| Cost of Equity |
9.45% |
| Cost of Debt |
4.25% |
| WACC |
6.55% |