As of 2024-12-14, the Intrinsic Value of Faurecia SE (EO.PA) is
174.25 EUR. This EO.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 19.19 EUR, the upside of Faurecia SE is
807.80%.
The range of the Intrinsic Value is 111.34 - 338.06 EUR
174.25 EUR
Intrinsic Value
EO.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
111.34 - 338.06 |
174.25 |
807.8% |
| DCF (Growth 10y) |
156.83 - 422.94 |
231.06 |
1103.8% |
| DCF (EBITDA 5y) |
23.48 - 39.87 |
28.44 |
48.2% |
| DCF (EBITDA 10y) |
60.91 - 83.55 |
68.74 |
258.1% |
| Fair Value |
5.82 - 5.82 |
5.82 |
-69.70% |
| P/E |
(10.24) - 12.20 |
(0.33) |
-101.7% |
| EV/EBITDA |
(9.29) - 10.68 |
(1.07) |
-105.6% |
| EPV |
53.52 - 79.24 |
66.38 |
245.8% |
| DDM - Stable |
(9.54) - (27.07) |
(18.31) |
-195.4% |
| DDM - Multi |
29.59 - 72.10 |
42.75 |
122.7% |
EO.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,780.30 |
| Beta |
2.40 |
| Outstanding shares (mil) |
196.94 |
| Enterprise Value (mil) |
12,566.10 |
| Market risk premium |
6.25% |
| Cost of Equity |
12.34% |
| Cost of Debt |
5.00% |
| WACC |
5.73% |