As of 2024-12-13, the Intrinsic Value of Derichebourg SA (DBG.PA) is
14.56 EUR. This DBG.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 5.01 EUR, the upside of Derichebourg SA is
190.50%.
The range of the Intrinsic Value is 11.74 - 18.68 EUR
14.56 EUR
Intrinsic Value
DBG.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
11.74 - 18.68 |
14.56 |
190.5% |
| DCF (Growth 10y) |
13.12 - 19.89 |
15.88 |
217.0% |
| DCF (EBITDA 5y) |
9.22 - 10.78 |
9.94 |
98.4% |
| DCF (EBITDA 10y) |
11.42 - 13.66 |
12.46 |
148.7% |
| Fair Value |
15.20 - 15.20 |
15.20 |
203.35% |
| P/E |
5.90 - 10.91 |
8.61 |
71.9% |
| EV/EBITDA |
5.42 - 11.25 |
7.81 |
55.8% |
| EPV |
21.43 - 27.32 |
24.38 |
386.6% |
| DDM - Stable |
3.35 - 6.10 |
4.72 |
-5.7% |
| DDM - Multi |
6.10 - 8.71 |
7.18 |
43.3% |
DBG.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
798.58 |
| Beta |
1.11 |
| Outstanding shares (mil) |
159.40 |
| Enterprise Value (mil) |
1,567.78 |
| Market risk premium |
5.82% |
| Cost of Equity |
11.34% |
| Cost of Debt |
4.25% |
| WACC |
6.79% |