As of 2024-12-12, the Intrinsic Value of Les Docks des Petroles d Ambes SA (DPAM.PA) is
719.85 EUR. This DPAM.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 585.00 EUR, the upside of Les Docks des Petroles d Ambes SA is
23.10%.
The range of the Intrinsic Value is 615.50 - 872.36 EUR
719.85 EUR
Intrinsic Value
DPAM.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
615.50 - 872.36 |
719.85 |
23.1% |
| DCF (Growth 10y) |
692.72 - 955.63 |
799.97 |
36.7% |
| DCF (EBITDA 5y) |
363.12 - 479.91 |
394.45 |
-32.6% |
| DCF (EBITDA 10y) |
484.64 - 611.89 |
523.39 |
-10.5% |
| Fair Value |
386.34 - 386.34 |
386.34 |
-33.96% |
| P/E |
198.90 - 450.23 |
279.72 |
-52.2% |
| EV/EBITDA |
307.63 - 675.90 |
426.12 |
-27.2% |
| EPV |
990.99 - 1,205.48 |
1,098.24 |
87.7% |
| DDM - Stable |
287.76 - 556.77 |
422.26 |
-27.8% |
| DDM - Multi |
420.12 - 605.39 |
494.25 |
-15.5% |
DPAM.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
57.21 |
| Beta |
0.37 |
| Outstanding shares (mil) |
0.10 |
| Enterprise Value (mil) |
56.94 |
| Market risk premium |
5.82% |
| Cost of Equity |
9.53% |
| Cost of Debt |
5.00% |
| WACC |
6.59% |