As of 2024-12-14, the Intrinsic Value of Gaumont SA (GAM.PA) is
56.58 EUR. This GAM.PA valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 84.50 EUR, the upside of Gaumont SA is
-33.00%.
The range of the Intrinsic Value is 40.06 - 88.26 EUR
56.58 EUR
Intrinsic Value
GAM.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1,112.58) - (62.96) |
(129.39) |
-253.1% |
| DCF (Growth 10y) |
(36.60) - (644.20) |
(75.25) |
-189.1% |
| DCF (EBITDA 5y) |
40.06 - 88.26 |
56.58 |
-33.0% |
| DCF (EBITDA 10y) |
30.12 - 77.96 |
46.15 |
-45.4% |
| Fair Value |
-13.24 - -13.24 |
-13.24 |
-115.67% |
| P/E |
(17.91) - (23.10) |
(20.66) |
-124.5% |
| EV/EBITDA |
54.73 - 108.88 |
77.76 |
-8.0% |
| EPV |
722.50 - 955.26 |
838.88 |
892.8% |
| DDM - Stable |
(50.06) - (1,376.94) |
(713.50) |
-944.4% |
| DDM - Multi |
0.61 - 13.61 |
1.20 |
-98.6% |
GAM.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
263.24 |
| Beta |
0.26 |
| Outstanding shares (mil) |
3.12 |
| Enterprise Value (mil) |
202.13 |
| Market risk premium |
5.82% |
| Cost of Equity |
5.83% |
| Cost of Debt |
6.97% |
| WACC |
5.87% |