DEEZR.PA
Deezer SA
Price:  
1.38 
EUR
Volume:  
3,102.00
France | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DEEZR.PA Intrinsic Value

-732.00 %
Upside

As of 2024-12-12, the Intrinsic Value of Deezer SA (DEEZR.PA) is (8.75) EUR. This DEEZR.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.38 EUR, the upside of Deezer SA is -732.00%.

The range of the Intrinsic Value is (17.59) - (5.95) EUR

Note: result may not be accurate due to the invalid valuation result of DCF model.

1.38 EUR
Stock Price
(8.75) EUR
Intrinsic Value
Intrinsic Value Details

DEEZR.PA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (17.59) - (5.95) (8.75) -732.0%
DCF (Growth 10y) (4.19) - (10.65) (5.76) -515.8%
Fair Value -1.67 - -1.67 -1.67 -220.64%
EPV (9.09) - (11.04) (10.06) -826.7%
DDM - Stable (4.40) - (17.14) (10.77) -877.6%
DDM - Multi (3.84) - (11.51) (5.74) -514.6%

DEEZR.PA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 162.95
Beta 0.34
Outstanding shares (mil) 117.65
Enterprise Value (mil) 134.02
Market risk premium 5.82%
Cost of Equity 7.04%
Cost of Debt 5.00%
WACC 6.64%