As of 2024-12-15, the Intrinsic Value of Eurofins Scientific SE (ERF.PA) is
49.45 EUR. This ERF.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 47.97 EUR, the upside of Eurofins Scientific SE is
3.10%.
The range of the Intrinsic Value is 29.44 - 105.27 EUR
49.45 EUR
Intrinsic Value
ERF.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
29.44 - 105.27 |
49.45 |
3.1% |
DCF (Growth 10y) |
50.79 - 156.89 |
78.98 |
64.6% |
DCF (EBITDA 5y) |
65.84 - 196.34 |
128.82 |
168.5% |
DCF (EBITDA 10y) |
78.21 - 228.75 |
146.98 |
206.4% |
Fair Value |
49.09 - 49.09 |
49.09 |
2.33% |
P/E |
47.28 - 89.38 |
67.49 |
40.7% |
EV/EBITDA |
51.03 - 183.29 |
99.65 |
107.7% |
EPV |
55.16 - 83.69 |
69.42 |
44.7% |
DDM - Stable |
14.48 - 44.07 |
29.27 |
-39.0% |
DDM - Multi |
36.27 - 82.78 |
50.11 |
4.5% |
ERF.PA Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
9,257.25 |
Beta |
1.01 |
Outstanding shares (mil) |
192.98 |
Enterprise Value (mil) |
12,711.85 |
Market risk premium |
5.82% |
Cost of Equity |
9.75% |
Cost of Debt |
4.25% |
WACC |
7.81% |