As of 2024-12-12, the Intrinsic Value of Chargeurs SA (CRI.PA) is
11.66 EUR. This CRI.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 10.12 EUR, the upside of Chargeurs SA is
15.20%.
The range of the Intrinsic Value is 3.14 - 47.88 EUR
11.66 EUR
Intrinsic Value
CRI.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
3.14 - 47.88 |
11.66 |
15.2% |
| DCF (Growth 10y) |
4.91 - 48.87 |
13.32 |
31.6% |
| DCF (EBITDA 5y) |
(2.15) - 2.87 |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
0.41 - 6.11 |
2.58 |
-74.5% |
| Fair Value |
-0.71 - -0.71 |
-0.71 |
-107.01% |
| P/E |
(1.80) - (2.03) |
(2.00) |
-119.7% |
| EV/EBITDA |
(0.60) - 6.10 |
2.51 |
-75.2% |
| EPV |
21.65 - 29.96 |
25.81 |
155.0% |
| DDM - Stable |
(1.28) - (6.68) |
(3.98) |
-139.3% |
| DDM - Multi |
(3.66) - (15.42) |
(5.98) |
-159.0% |
CRI.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
242.55 |
| Beta |
1.20 |
| Outstanding shares (mil) |
23.97 |
| Enterprise Value (mil) |
524.65 |
| Market risk premium |
5.82% |
| Cost of Equity |
7.84% |
| Cost of Debt |
5.00% |
| WACC |
5.62% |