As of 2024-12-14, the Intrinsic Value of Equasens SA (EQS.PA) is 68.70 EUR. This EQS.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 42.00 EUR, the upside of Equasens SA is 63.60%.

The range of the Intrinsic Value is 53.16 - 97.37 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	53.16 - 97.37	68.70	63.6%
DCF (Growth 10y)	64.06 - 114.59	81.88	95.0%
DCF (EBITDA 5y)	39.18 - 47.20	42.92	2.2%
DCF (EBITDA 10y)	51.82 - 64.27	57.56	37.1%
Fair Value	41.78 - 41.78	41.78	-0.51%
P/E	40.33 - 92.09	43.10	2.6%
EV/EBITDA	26.25 - 31.54	28.24	-32.8%
EPV	53.05 - 75.23	64.14	52.7%
DDM - Stable	36.87 - 90.50	63.69	51.6%
DDM - Multi	51.82 - 98.51	67.87	61.6%