As of 2024-12-12, the Intrinsic Value of Europacorp SA (ECP.PA) is
49.08 EUR. This ECP.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 0.60 EUR, the upside of Europacorp SA is
8,080.20%.
The range of the Intrinsic Value is 39.68 - 64.91 EUR
49.08 EUR
Intrinsic Value
ECP.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
39.68 - 64.91 |
49.08 |
8080.2% |
| DCF (Growth 10y) |
44.84 - 72.25 |
55.10 |
9083.2% |
| DCF (EBITDA 5y) |
18.57 - 24.87 |
20.31 |
3285.5% |
| DCF (EBITDA 10y) |
28.96 - 37.61 |
31.91 |
5217.8% |
| Fair Value |
-0.54 - -0.54 |
-0.54 |
-190.21% |
| P/E |
1.64 - 29.42 |
12.79 |
2031.6% |
| EV/EBITDA |
(0.45) - 15.31 |
3.89 |
548.1% |
| EPV |
4.23 - 6.28 |
5.26 |
776.0% |
| DDM - Stable |
1.12 - 2.72 |
1.92 |
220.4% |
| DDM - Multi |
16.42 - 34.84 |
22.72 |
3687.0% |
ECP.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
73.21 |
| Beta |
0.97 |
| Outstanding shares (mil) |
122.02 |
| Enterprise Value (mil) |
126.67 |
| Market risk premium |
5.23% |
| Cost of Equity |
11.84% |
| Cost of Debt |
6.44% |
| WACC |
8.37% |