As of 2024-12-15, the Intrinsic Value of Total Gabon SA (EC.PA) is
153.40 EUR. This EC.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 186.00 EUR, the upside of Total Gabon SA is
-17.50%.
The range of the Intrinsic Value is 151.97 - 157.30 EUR
153.40 EUR
Intrinsic Value
EC.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
151.97 - 157.30 |
153.40 |
-17.5% |
| DCF (Growth 10y) |
143.70 - 134.13 |
141.12 |
-24.1% |
| DCF (EBITDA 5y) |
160.02 - 174.10 |
166.69 |
-10.4% |
| DCF (EBITDA 10y) |
155.03 - 167.27 |
160.50 |
-13.7% |
| Fair Value |
214.39 - 214.39 |
214.39 |
15.27% |
| P/E |
17.68 - 86.27 |
40.98 |
-78.0% |
| EV/EBITDA |
163.45 - 251.11 |
198.69 |
6.8% |
| EPV |
1,388.39 - 1,973.56 |
1,680.97 |
803.7% |
| DDM - Stable |
77.97 - 271.07 |
174.52 |
-6.2% |
| DDM - Multi |
94.21 - 212.57 |
126.41 |
-32.0% |
EC.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
837.00 |
| Beta |
0.25 |
| Outstanding shares (mil) |
4.50 |
| Enterprise Value (mil) |
180.32 |
| Market risk premium |
5.82% |
| Cost of Equity |
7.27% |
| Cost of Debt |
5.00% |
| WACC |
7.09% |