ELIS.PA
Elis SA
Price:  
19.29 
EUR
Volume:  
434,854.00
France | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ELIS.PA Intrinsic Value

-17.10 %
Upside

As of 2024-12-13, the Intrinsic Value of Elis SA (ELIS.PA) is 15.99 EUR. This ELIS.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.29 EUR, the upside of Elis SA is -17.10%.

The range of the Intrinsic Value is 5.27 - 52.17 EUR

19.29 EUR
Stock Price
15.99 EUR
Intrinsic Value
Intrinsic Value Details

ELIS.PA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 5.27 - 52.17 15.99 -17.1%
DCF (Growth 10y) 11.48 - 68.49 24.58 27.4%
DCF (EBITDA 5y) 13.14 - 25.67 16.58 -14.0%
DCF (EBITDA 10y) 18.47 - 35.96 23.84 23.6%
Fair Value 25.67 - 25.67 25.67 33.06%
P/E 17.35 - 20.51 19.26 -0.2%
EV/EBITDA 14.97 - 38.30 25.97 34.6%
EPV 12.23 - 25.80 19.01 -1.4%
DDM - Stable 7.29 - 25.32 16.30 -15.5%
DDM - Multi 11.17 - 29.54 16.14 -16.3%

ELIS.PA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,562.01
Beta 1.00
Outstanding shares (mil) 236.50
Enterprise Value (mil) 8,356.71
Market risk premium 5.82%
Cost of Equity 8.76%
Cost of Debt 4.25%
WACC 5.96%