As of 2024-12-12, the Intrinsic Value of BEL SA (FBEL.PA) is
776.76 EUR. This FBEL.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 550.00 EUR, the upside of BEL SA is
41.20%.
The range of the Intrinsic Value is 465.34 - 2,412.04 EUR
776.76 EUR
Intrinsic Value
FBEL.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
465.34 - 2,412.04 |
776.76 |
41.2% |
| DCF (Growth 10y) |
486.96 - 2,298.76 |
778.67 |
41.6% |
| DCF (EBITDA 5y) |
256.50 - 311.22 |
282.94 |
-48.6% |
| DCF (EBITDA 10y) |
314.09 - 391.62 |
350.59 |
-36.3% |
| Fair Value |
241.35 - 241.35 |
241.35 |
-56.12% |
| P/E |
361.30 - 578.05 |
449.76 |
-18.2% |
| EV/EBITDA |
416.75 - 569.18 |
503.65 |
-8.4% |
| EPV |
274.10 - 394.80 |
334.45 |
-39.2% |
| DDM - Stable |
456.29 - 2,299.74 |
1,378.02 |
150.5% |
| DDM - Multi |
292.38 - 1,156.76 |
468.06 |
-14.9% |
FBEL.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,734.05 |
| Beta |
0.51 |
| Outstanding shares (mil) |
6.79 |
| Enterprise Value (mil) |
3,982.35 |
| Market risk premium |
5.23% |
| Cost of Equity |
6.72% |
| Cost of Debt |
4.25% |
| WACC |
5.87% |