As of 2025-10-09, the Intrinsic Value of Rosier SA (ENGB.BR) is 1,132.97 EUR. This ENGB.BR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.80 EUR, the upside of Rosier SA is 5,622.10%.
The range of the Intrinsic Value is 621.82 - 4,263.20 EUR
Based on its market price of 19.80 EUR and our intrinsic valuation, Rosier SA (ENGB.BR) is undervalued by 5,622.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 621.82 - 4,263.20 | 1,132.97 | 5622.1% |
| DCF (Growth 10y) | 1,052.95 - 6,704.61 | 1,850.75 | 9247.2% |
| DCF (EBITDA 5y) | 357.85 - 548.61 | 444.25 | 2143.7% |
| DCF (EBITDA 10y) | 646.52 - 1,003.06 | 803.06 | 3955.9% |
| Fair Value | 16.18 - 16.18 | 16.18 | -18.30% |
| P/E | 36.17 - 245.23 | 137.28 | 593.3% |
| EV/EBITDA | (81.44) - 165.93 | 36.78 | 85.8% |
| EPV | 125.86 - 259.05 | 192.45 | 872.0% |
| DDM - Stable | 21.68 - 120.12 | 70.90 | 258.1% |
| DDM - Multi | 496.61 - 2,396.13 | 851.85 | 4202.3% |
| Market Cap (mil) | 5.05 |
| Beta | 0.14 |
| Outstanding shares (mil) | 0.26 |
| Enterprise Value (mil) | 17.11 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.44% |
| Cost of Debt | 5.50% |
| WACC | 5.52% |