As of 2024-12-12, the Intrinsic Value of Electricite de Strasbourg SA (ELEC.PA) is
184.58 EUR. This ELEC.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 109.50 EUR, the upside of Electricite de Strasbourg SA is
68.60%.
The range of the Intrinsic Value is 153.99 - 237.24 EUR
184.58 EUR
Intrinsic Value
ELEC.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
153.99 - 237.24 |
184.58 |
68.6% |
| DCF (Growth 10y) |
183.47 - 284.94 |
220.89 |
101.7% |
| DCF (EBITDA 5y) |
105.13 - 134.53 |
116.66 |
6.5% |
| DCF (EBITDA 10y) |
139.78 - 180.62 |
156.18 |
42.6% |
| Fair Value |
377.66 - 377.66 |
377.66 |
244.89% |
| P/E |
73.85 - 205.39 |
122.86 |
12.2% |
| EV/EBITDA |
85.44 - 130.13 |
108.66 |
-0.8% |
| EPV |
147.59 - 202.74 |
175.17 |
60.0% |
| DDM - Stable |
149.16 - 331.55 |
240.36 |
119.5% |
| DDM - Multi |
97.24 - 167.54 |
122.99 |
12.3% |
ELEC.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
785.05 |
| Beta |
0.20 |
| Outstanding shares (mil) |
7.17 |
| Enterprise Value (mil) |
608.60 |
| Market risk premium |
5.82% |
| Cost of Equity |
7.77% |
| Cost of Debt |
5.00% |
| WACC |
7.67% |