As of 2024-12-12, the Intrinsic Value of Vinci SA (DG.PA) is
135.64 EUR. This DG.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 100.95 EUR, the upside of Vinci SA is
34.40%.
The range of the Intrinsic Value is 101.89 - 192.62 EUR
135.64 EUR
Intrinsic Value
DG.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
101.89 - 192.62 |
135.64 |
34.4% |
| DCF (Growth 10y) |
129.04 - 233.09 |
167.90 |
66.3% |
| DCF (EBITDA 5y) |
41.68 - 90.08 |
61.32 |
-39.3% |
| DCF (EBITDA 10y) |
77.53 - 135.36 |
100.83 |
-0.1% |
| Fair Value |
200.99 - 200.99 |
200.99 |
99.10% |
| P/E |
82.81 - 103.21 |
94.08 |
-6.8% |
| EV/EBITDA |
11.85 - 103.49 |
58.99 |
-41.6% |
| EPV |
394.43 - 568.48 |
481.46 |
376.9% |
| DDM - Stable |
50.73 - 110.91 |
80.82 |
-19.9% |
| DDM - Multi |
75.78 - 127.53 |
94.94 |
-6.0% |
DG.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
57,873.62 |
| Beta |
1.02 |
| Outstanding shares (mil) |
573.29 |
| Enterprise Value (mil) |
80,765.63 |
| Market risk premium |
5.82% |
| Cost of Equity |
9.31% |
| Cost of Debt |
4.25% |
| WACC |
7.03% |