As of 2024-12-11, the Intrinsic Value of Fnac Darty SA (FNAC.PA) is
303.21 EUR. This FNAC.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 28.55 EUR, the upside of Fnac Darty SA is
962.00%.
The range of the Intrinsic Value is 165.30 - 952.57 EUR
303.21 EUR
Intrinsic Value
FNAC.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
165.30 - 952.57 |
303.21 |
962.0% |
| DCF (Growth 10y) |
244.64 - 1,233.28 |
418.65 |
1366.4% |
| DCF (EBITDA 5y) |
24.46 - 62.03 |
41.32 |
44.7% |
| DCF (EBITDA 10y) |
82.40 - 136.29 |
106.22 |
272.1% |
| Fair Value |
96.64 - 96.64 |
96.64 |
238.48% |
| P/E |
14.70 - 45.77 |
30.42 |
6.6% |
| EV/EBITDA |
(42.11) - (7.14) |
(23.57) |
-182.6% |
| EPV |
336.31 - 504.86 |
420.59 |
1373.2% |
| DDM - Stable |
27.79 - 73.40 |
50.59 |
77.2% |
| DDM - Multi |
66.11 - 136.14 |
89.06 |
211.9% |
FNAC.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
825.00 |
| Beta |
1.39 |
| Outstanding shares (mil) |
28.90 |
| Enterprise Value (mil) |
2,504.00 |
| Market risk premium |
5.82% |
| Cost of Equity |
9.24% |
| Cost of Debt |
5.07% |
| WACC |
4.85% |