As of 2024-12-15, the Intrinsic Value of Soc D Explosifs Produits Chimiques SA (EXPL.PA) is
212.87 EUR. This EXPL.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 188.00 EUR, the upside of Soc D Explosifs Produits Chimiques SA is
13.20%.
The range of the Intrinsic Value is 106.76 - 1,080.95 EUR
212.87 EUR
Intrinsic Value
EXPL.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
106.76 - 1,080.95 |
212.87 |
13.2% |
| DCF (Growth 10y) |
185.64 - 1,601.62 |
340.39 |
81.1% |
| DCF (EBITDA 5y) |
109.61 - 133.12 |
122.21 |
-35.0% |
| DCF (EBITDA 10y) |
155.09 - 193.83 |
174.89 |
-7.0% |
| Fair Value |
50.65 - 50.65 |
50.65 |
-73.06% |
| P/E |
101.07 - 159.65 |
119.44 |
-36.5% |
| EV/EBITDA |
71.19 - 104.72 |
88.53 |
-52.9% |
| EPV |
587.85 - 750.60 |
669.22 |
256.0% |
| DDM - Stable |
154.00 - 877.34 |
515.67 |
174.3% |
| DDM - Multi |
248.84 - 1,093.81 |
404.50 |
115.2% |
EXPL.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
395.36 |
| Beta |
1.25 |
| Outstanding shares (mil) |
2.10 |
| Enterprise Value (mil) |
477.15 |
| Market risk premium |
5.82% |
| Cost of Equity |
6.32% |
| Cost of Debt |
4.61% |
| WACC |
5.60% |