As of 2025-07-12, the Intrinsic Value of JCDecaux SA (DEC.PA) is 18.97 EUR. This DEC.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.55 EUR, the upside of JCDecaux SA is 22.00%.
The range of the Intrinsic Value is 10.12 - 39.83 EUR
Based on its market price of 15.55 EUR and our intrinsic valuation, JCDecaux SA (DEC.PA) is undervalued by 22.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.12 - 39.83 | 18.97 | 22.0% |
| DCF (Growth 10y) | 16.58 - 51.85 | 27.17 | 74.7% |
| DCF (EBITDA 5y) | 4.92 - 12.65 | 9.62 | -38.1% |
| DCF (EBITDA 10y) | 11.86 - 23.11 | 18.07 | 16.2% |
| Fair Value | 30.24 - 30.24 | 30.24 | 94.46% |
| P/E | 14.35 - 25.84 | 17.32 | 11.4% |
| EV/EBITDA | 10.59 - 21.61 | 17.23 | 10.8% |
| EPV | 81.58 - 119.79 | 100.69 | 547.5% |
| DDM - Stable | 6.52 - 14.91 | 10.72 | -31.1% |
| DDM - Multi | 7.83 - 14.56 | 10.25 | -34.1% |
| Market Cap (mil) | 3,329.72 |
| Beta | 1.13 |
| Outstanding shares (mil) | 214.13 |
| Enterprise Value (mil) | 6,514.92 |
| Market risk premium | 5.82% |
| Cost of Equity | 12.14% |
| Cost of Debt | 5.07% |
| WACC | 7.55% |