As of 2024-12-13, the Intrinsic Value of Galimmo SCA (GALIM.PA) is
21.12 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
42.40%.
The range of the Intrinsic Value is 15.87 - 30.30 EUR
21.12 EUR
Intrinsic Value
GALIM.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
15.87 - 30.30 |
21.12 |
42.4% |
| DCF (Growth 10y) |
21.44 - 38.85 |
27.79 |
87.4% |
| DCF (EBITDA 5y) |
21.14 - 25.10 |
23.80 |
60.5% |
| DCF (EBITDA 10y) |
25.80 - 31.74 |
29.38 |
98.1% |
| Fair Value |
-4.26 - -4.26 |
-4.26 |
-128.70% |
| P/E |
(1.51) - (1.73) |
(1.35) |
-109.1% |
| EV/EBITDA |
17.61 - 22.10 |
19.83 |
33.7% |
| EPV |
(7.36) - (8.11) |
(7.74) |
-152.2% |
| DDM - Stable |
(1.86) - (4.15) |
(3.01) |
-120.3% |
| DDM - Multi |
(0.35) - (0.62) |
(0.45) |
-103.0% |
GALIM.PA Intrinsic Value - Key Valuation Metrics
| 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 |
6.05% |
| Cost of Debt |
4.25% |
| WACC |
5.19% |