As of 2024-12-15, the Intrinsic Value of Exacompta Clairefontaine SA (EXAC.PA) is
87.61 EUR. This EXAC.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 98.50 EUR, the upside of Exacompta Clairefontaine SA is
-11.10%.
The range of the Intrinsic Value is 49.70 - 177.59 EUR
87.61 EUR
Intrinsic Value
EXAC.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
49.70 - 177.59 |
87.61 |
-11.1% |
| DCF (Growth 10y) |
52.87 - 166.96 |
86.83 |
-11.8% |
| DCF (EBITDA 5y) |
96.68 - 208.74 |
156.81 |
59.2% |
| DCF (EBITDA 10y) |
94.20 - 199.15 |
149.06 |
51.3% |
| Fair Value |
107.49 - 107.49 |
107.49 |
9.13% |
| P/E |
72.99 - 408.71 |
163.29 |
65.8% |
| EV/EBITDA |
123.89 - 630.81 |
327.35 |
232.3% |
| EPV |
622.13 - 747.38 |
684.76 |
595.2% |
| DDM - Stable |
161.53 - 369.74 |
265.63 |
169.7% |
| DDM - Multi |
78.75 - 131.42 |
97.77 |
-0.7% |
EXAC.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
111.45 |
| Beta |
0.37 |
| Outstanding shares (mil) |
1.13 |
| Enterprise Value (mil) |
173.95 |
| Market risk premium |
5.23% |
| Cost of Equity |
10.57% |
| Cost of Debt |
4.25% |
| WACC |
5.62% |