As of 2024-12-14, the Intrinsic Value of Delta Plus Group SA (DLTA.PA) is 81.02 EUR. This DLTA.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 84.50 EUR, the upside of Delta Plus Group SA is -4.10%.

The range of the Intrinsic Value is 52.74 - 153.67 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	52.74 - 153.67	81.02	-4.1%
DCF (Growth 10y)	76.09 - 201.32	111.41	31.8%
DCF (EBITDA 5y)	46.77 - 92.23	63.04	-25.4%
DCF (EBITDA 10y)	67.58 - 125.63	88.50	4.7%
Fair Value	41.51 - 41.51	41.51	-50.88%
P/E	47.05 - 77.12	62.06	-26.6%
EV/EBITDA	35.94 - 148.64	72.56	-14.1%
EPV	92.63 - 134.59	113.61	34.4%
DDM - Stable	73.66 - 239.06	156.36	85.0%
DDM - Multi	58.47 - 146.17	83.37	-1.3%