As of 2024-12-14, the Intrinsic Value of Media 6 SA (EDI.PA) is
22.22 EUR. This EDI.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 10.90 EUR, the upside of Media 6 SA is
103.80%.
The range of the Intrinsic Value is 17.05 - 31.36 EUR
22.22 EUR
Intrinsic Value
EDI.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
17.05 - 31.36 |
22.22 |
103.8% |
| DCF (Growth 10y) |
18.83 - 33.22 |
24.05 |
120.6% |
| DCF (EBITDA 5y) |
13.59 - 15.40 |
14.47 |
32.7% |
| DCF (EBITDA 10y) |
16.54 - 19.89 |
18.12 |
66.3% |
| Fair Value |
32.95 - 32.95 |
32.95 |
202.31% |
| P/E |
16.46 - 22.23 |
20.46 |
87.7% |
| EV/EBITDA |
11.01 - 27.64 |
16.47 |
51.1% |
| EPV |
17.11 - 25.40 |
21.26 |
95.0% |
| DDM - Stable |
9.70 - 24.46 |
17.08 |
56.7% |
| DDM - Multi |
12.00 - 24.89 |
16.34 |
49.9% |
EDI.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
25.87 |
| Beta |
-0.11 |
| Outstanding shares (mil) |
2.37 |
| Enterprise Value (mil) |
32.40 |
| Market risk premium |
5.82% |
| Cost of Equity |
7.68% |
| Cost of Debt |
5.00% |
| WACC |
6.05% |