As of 2024-12-15, the Intrinsic Value of Dekuple (DKUPL.PA) is 56.27 EUR. This DKUPL.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.30 EUR, the upside of Dekuple is 55.00%.

The range of the Intrinsic Value is 46.66 - 71.40 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	46.66 - 71.40	56.27	55.0%
DCF (Growth 10y)	55.89 - 83.87	66.81	84.0%
DCF (EBITDA 5y)	35.91 - 39.59	38.06	4.9%
DCF (EBITDA 10y)	46.21 - 52.99	49.78	37.1%
Fair Value	33.69 - 33.69	33.69	-7.19%
P/E	35.40 - 54.77	39.55	9.0%
EV/EBITDA	34.94 - 47.58	36.30	0.0%
EPV	59.92 - 77.75	68.84	89.6%
DDM - Stable	24.47 - 51.03	37.75	4.0%
DDM - Multi	33.25 - 54.07	41.18	13.5%