As of 2024-12-11, the Intrinsic Value of Exclusive Networks SAS (EXN.PA) is
15.60 EUR. This EXN.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 24.20 EUR, the upside of Exclusive Networks SAS is
-35.50%.
The range of the Intrinsic Value is 10.93 - 26.09 EUR
15.60 EUR
Intrinsic Value
EXN.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
10.93 - 26.09 |
15.60 |
-35.5% |
| DCF (Growth 10y) |
17.19 - 37.90 |
23.60 |
-2.5% |
| DCF (EBITDA 5y) |
14.03 - 15.02 |
14.52 |
-40.0% |
| DCF (EBITDA 10y) |
18.20 - 20.67 |
19.39 |
-19.9% |
| Fair Value |
3.14 - 3.14 |
3.14 |
-87.01% |
| P/E |
24.20 - 24.21 |
24.21 |
0.0% |
| EV/EBITDA |
24.13 - 24.21 |
24.17 |
-0.1% |
| EPV |
33.68 - 41.78 |
37.73 |
55.9% |
| DDM - Stable |
5.78 - 14.91 |
10.34 |
-57.3% |
| DDM - Multi |
6.49 - 12.98 |
8.65 |
-64.2% |
EXN.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,193.17 |
| Beta |
0.74 |
| Outstanding shares (mil) |
90.63 |
| Enterprise Value (mil) |
2,434.17 |
| Market risk premium |
5.82% |
| Cost of Equity |
8.71% |
| Cost of Debt |
4.25% |
| WACC |
7.58% |