As of 2025-07-18, the Intrinsic Value of Dekuple (DKUPL.PA) is 42.11 EUR. This DKUPL.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.40 EUR, the upside of Dekuple is 48.30%.
The range of the Intrinsic Value is 33.08 - 57.40 EUR
Based on its market price of 28.40 EUR and our intrinsic valuation, Dekuple (DKUPL.PA) is undervalued by 48.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 33.08 - 57.40 | 42.11 | 48.3% |
| DCF (Growth 10y) | 39.62 - 66.73 | 49.72 | 75.1% |
| DCF (EBITDA 5y) | 25.54 - 31.56 | 28.21 | -0.7% |
| DCF (EBITDA 10y) | 32.58 - 41.19 | 36.42 | 28.2% |
| Fair Value | 38.22 - 38.22 | 38.22 | 34.58% |
| P/E | 28.44 - 33.29 | 29.19 | 2.8% |
| EV/EBITDA | 25.51 - 33.72 | 29.32 | 3.2% |
| EPV | 60.10 - 83.64 | 71.87 | 153.1% |
| DDM - Stable | 18.23 - 42.80 | 30.52 | 7.5% |
| DDM - Multi | 25.86 - 47.67 | 33.57 | 18.2% |
| Market Cap (mil) | 118.14 |
| Beta | 0.21 |
| Outstanding shares (mil) | 4.16 |
| Enterprise Value (mil) | 139.90 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.69% |
| Cost of Debt | 5.00% |
| WACC | 5.95% |