As of 2024-12-11, the Intrinsic Value of Forvia SE (FRVIA.PA) is
75.39 EUR. This FRVIA.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 9.22 EUR, the upside of Forvia SE is
717.50%.
The range of the Intrinsic Value is 58.18 - 100.72 EUR
75.39 EUR
Intrinsic Value
FRVIA.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
58.18 - 100.72 |
75.39 |
717.5% |
| DCF (Growth 10y) |
70.86 - 113.80 |
88.28 |
857.3% |
| DCF (EBITDA 5y) |
(2.49) - 19.09 |
8.14 |
-11.7% |
| DCF (EBITDA 10y) |
17.21 - 39.83 |
28.18 |
205.6% |
| Fair Value |
5.06 - 5.06 |
5.06 |
-45.18% |
| P/E |
6.17 - 14.17 |
9.16 |
-0.6% |
| EV/EBITDA |
(17.09) - 9.14 |
0.65 |
-92.9% |
| EPV |
26.75 - 36.92 |
31.83 |
245.2% |
| DDM - Stable |
4.31 - 9.45 |
6.88 |
-25.4% |
| DDM - Multi |
12.28 - 20.97 |
15.48 |
67.9% |
FRVIA.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,810.59 |
| Beta |
1.49 |
| Outstanding shares (mil) |
196.33 |
| Enterprise Value (mil) |
9,618.39 |
| Market risk premium |
5.82% |
| Cost of Equity |
13.52% |
| Cost of Debt |
5.00% |
| WACC |
4.96% |