As of 2024-12-14, the Intrinsic Value of Eiffage SA (FGR.PA) is
227.59 EUR. This FGR.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 87.12 EUR, the upside of Eiffage SA is
161.20%.
The range of the Intrinsic Value is 160.26 - 341.61 EUR
227.59 EUR
Intrinsic Value
FGR.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
160.26 - 341.61 |
227.59 |
161.2% |
| DCF (Growth 10y) |
215.93 - 423.43 |
293.25 |
236.6% |
| DCF (EBITDA 5y) |
8.61 - 86.69 |
33.60 |
-61.4% |
| DCF (EBITDA 10y) |
80.46 - 174.62 |
112.02 |
28.6% |
| Fair Value |
1,317.21 - 1,317.21 |
1,317.21 |
1,411.95% |
| P/E |
174.86 - 899.82 |
500.14 |
474.1% |
| EV/EBITDA |
46.65 - 239.93 |
131.68 |
51.1% |
| EPV |
1,197.14 - 1,687.06 |
1,442.10 |
1555.3% |
| DDM - Stable |
312.58 - 688.91 |
500.74 |
474.8% |
| DDM - Multi |
93.36 - 168.79 |
120.96 |
38.8% |
FGR.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,537.76 |
| Beta |
1.11 |
| Outstanding shares (mil) |
98.00 |
| Enterprise Value (mil) |
20,307.76 |
| Market risk premium |
5.82% |
| Cost of Equity |
12.20% |
| Cost of Debt |
4.25% |
| WACC |
6.22% |