As of 2024-12-12, the Intrinsic Value of Frey SA (FREY.PA) is
18.07 EUR. This FREY.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 28.60 EUR, the upside of Frey SA is
-36.80%.
The range of the Intrinsic Value is 4.56 - 51.14 EUR
18.07 EUR
Intrinsic Value
FREY.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
4.56 - 51.14 |
18.07 |
-36.8% |
| DCF (Growth 10y) |
28.24 - 101.51 |
49.57 |
73.3% |
| DCF (EBITDA 5y) |
21.56 - 38.60 |
28.80 |
0.7% |
| DCF (EBITDA 10y) |
40.20 - 64.80 |
50.68 |
77.2% |
| Fair Value |
22.50 - 22.50 |
22.50 |
-21.31% |
| P/E |
8.16 - 20.90 |
12.95 |
-54.7% |
| EV/EBITDA |
(0.17) - 29.89 |
16.31 |
-43.0% |
| EPV |
(22.33) - (20.56) |
(21.45) |
-175.0% |
| DDM - Stable |
8.24 - 27.07 |
17.66 |
-38.3% |
| DDM - Multi |
14.83 - 31.81 |
19.64 |
-31.3% |
FREY.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
912.75 |
| Beta |
0.08 |
| Outstanding shares (mil) |
31.91 |
| Enterprise Value (mil) |
1,881.20 |
| Market risk premium |
5.82% |
| Cost of Equity |
7.32% |
| Cost of Debt |
5.00% |
| WACC |
5.73% |