As of 2025-07-06, the Intrinsic Value of Gaumont SA (GAM.PA) is 53.79 EUR. This GAM.PA valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 80.50 EUR, the upside of Gaumont SA is -33.20%.
The range of the Intrinsic Value is 29.17 - 82.26 EUR
Based on its market price of 80.50 EUR and our intrinsic valuation, Gaumont SA (GAM.PA) is overvalued by 33.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1,482.91) - (94.05) | (187.80) | -333.3% |
| DCF (Growth 10y) | (92.06) - (1,335.94) | (176.37) | -319.1% |
| DCF (EBITDA 5y) | 29.17 - 82.26 | 53.79 | -33.2% |
| DCF (EBITDA 10y) | 10.59 - 58.08 | 31.86 | -60.4% |
| Fair Value | -12.30 - -12.30 | -12.30 | -115.28% |
| P/E | (12.49) - (18.74) | (15.13) | -118.8% |
| EV/EBITDA | 44.97 - 94.71 | 71.05 | -11.7% |
| EPV | 537.98 - 685.69 | 611.84 | 660.0% |
| DDM - Stable | (48.66) - (844.47) | (446.56) | -654.7% |
| DDM - Multi | (43.08) - (582.59) | (80.30) | -199.8% |
| Market Cap (mil) | 251.16 |
| Beta | 0.17 |
| Outstanding shares (mil) | 3.12 |
| Enterprise Value (mil) | 174.83 |
| Market risk premium | 5.82% |
| Cost of Equity | 5.78% |
| Cost of Debt | 5.00% |
| WACC | 5.74% |