As of 2024-12-11, the Intrinsic Value of JCDecaux SA (DEC.PA) is
18.65 EUR. This DEC.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 14.99 EUR, the upside of JCDecaux SA is
24.40%.
The range of the Intrinsic Value is 8.40 - 44.94 EUR
18.65 EUR
Intrinsic Value
DEC.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
8.40 - 44.94 |
18.65 |
24.4% |
| DCF (Growth 10y) |
14.29 - 55.70 |
25.99 |
73.4% |
| DCF (EBITDA 5y) |
3.32 - 7.40 |
5.71 |
-61.9% |
| DCF (EBITDA 10y) |
9.69 - 16.83 |
13.44 |
-10.3% |
| Fair Value |
31.05 - 31.05 |
31.05 |
107.13% |
| P/E |
13.02 - 15.64 |
14.19 |
-5.3% |
| EV/EBITDA |
10.67 - 23.73 |
16.31 |
8.8% |
| EPV |
86.05 - 130.17 |
108.11 |
621.2% |
| DDM - Stable |
6.86 - 15.47 |
11.17 |
-25.5% |
| DDM - Multi |
6.35 - 11.41 |
8.18 |
-45.4% |
DEC.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,209.25 |
| Beta |
0.87 |
| Outstanding shares (mil) |
214.09 |
| Enterprise Value (mil) |
6,965.95 |
| Market risk premium |
5.82% |
| Cost of Equity |
11.95% |
| Cost of Debt |
5.30% |
| WACC |
7.11% |