As of 2025-07-03, the Intrinsic Value of Galimmo SCA (GALIM.PA) is 20.86 EUR. This GALIM.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.83 EUR, the upside of Galimmo SCA is 40.70%.
The range of the Intrinsic Value is 15.41 - 30.74 EUR
Based on its market price of 14.83 EUR and our intrinsic valuation, Galimmo SCA (GALIM.PA) is undervalued by 40.70%.
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | 15.41 - 30.74 | 20.86 | 40.7% |
DCF (Growth 10y) | 20.83 - 39.41 | 27.46 | 85.1% |
DCF (EBITDA 5y) | 17.18 - 23.13 | 20.40 | 37.5% |
DCF (EBITDA 10y) | 21.76 - 29.73 | 25.87 | 74.5% |
Fair Value | -4.26 - -4.26 | -4.26 | -128.70% |
P/E | (0.93) - (1.09) | (1.04) | -107.0% |
EV/EBITDA | 13.65 - 19.06 | 17.28 | 16.5% |
EPV | (7.31) - (8.14) | (7.73) | -152.1% |
DDM - Stable | (1.81) - (4.21) | (3.01) | -120.3% |
DDM - Multi | (0.34) - (0.63) | (0.44) | -103.0% |
Market Cap (mil) | 481.23 |
Beta | -0.18 |
Outstanding shares (mil) | 32.45 |
Enterprise Value (mil) | 634.58 |
Market risk premium | 5.82% |
Cost of Equity | 6.11% |
Cost of Debt | 4.25% |
WACC | 5.23% |