As of 2024-12-14, the Intrinsic Value of ESI Group SA (ESI.PA) is 77.65 EUR. This ESI.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 154.00 EUR, the upside of ESI Group SA is -49.60%.

The range of the Intrinsic Value is 48.62 - 253.21 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	48.62 - 253.21	77.65	-49.6%
DCF (Growth 10y)	52.61 - 254.14	81.53	-47.1%
DCF (EBITDA 5y)	51.83 - 90.35	65.83	-57.3%
DCF (EBITDA 10y)	54.05 - 97.10	69.54	-54.8%
Fair Value	6.29 - 6.29	6.29	-95.92%
P/E	30.80 - 106.86	67.11	-56.4%
EV/EBITDA	56.44 - 95.49	77.70	-49.5%
EPV	57.67 - 92.12	74.89	-51.4%
DDM - Stable	12.42 - 92.63	52.53	-65.9%
DDM - Multi	34.02 - 204.92	59.11	-61.6%