As of 2025-06-21, the Intrinsic Value of Exail Technologies (EXA.PA) is 7.28 EUR. This EXA.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 88.10 EUR, the upside of Exail Technologies is -91.70%.
The range of the Intrinsic Value is (4.30) - 62.96 EUR
Based on its market price of 88.10 EUR and our intrinsic valuation, Exail Technologies (EXA.PA) is overvalued by 91.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (4.30) - 62.96 | 7.28 | -91.7% |
| DCF (Growth 10y) | 42.26 - 291.85 | 85.31 | -3.2% |
| DCF (EBITDA 5y) | 26.14 - 42.07 | 38.59 | -56.2% |
| DCF (EBITDA 10y) | 48.37 - 78.52 | 68.36 | -22.4% |
| Fair Value | -5.23 - -5.23 | -5.23 | -105.93% |
| P/E | (3.28) - (3.07) | (4.12) | -104.7% |
| EV/EBITDA | 13.32 - 21.44 | 18.50 | -79.0% |
| EPV | 0.27 - 7.09 | 3.68 | -95.8% |
| DDM - Stable | (2.31) - (9.90) | (6.10) | -106.9% |
| DDM - Multi | 20.10 - 68.54 | 31.27 | -64.5% |
| Market Cap (mil) | 1,534.70 |
| Beta | 0.76 |
| Outstanding shares (mil) | 17.42 |
| Enterprise Value (mil) | 1,833.12 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.12% |
| Cost of Debt | 6.12% |
| WACC | 7.36% |