As of 2024-12-14, the Intrinsic Value of Guerbet SA (GBT.PA) is
32.31 EUR. This GBT.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 24.75 EUR, the upside of Guerbet SA is
30.60%.
The range of the Intrinsic Value is 7.59 - 182.68 EUR
32.31 EUR
Intrinsic Value
GBT.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
7.59 - 182.68 |
32.31 |
30.6% |
| DCF (Growth 10y) |
14.35 - 207.51 |
41.79 |
68.9% |
| DCF (EBITDA 5y) |
48.26 - 87.08 |
73.34 |
196.3% |
| DCF (EBITDA 10y) |
51.59 - 101.85 |
81.00 |
227.3% |
| Fair Value |
12.99 - 12.99 |
12.99 |
-47.51% |
| P/E |
49.37 - 70.21 |
55.80 |
125.5% |
| EV/EBITDA |
56.05 - 103.83 |
78.52 |
217.2% |
| EPV |
193.05 - 295.43 |
244.24 |
886.8% |
| DDM - Stable |
17.01 - 63.78 |
40.40 |
63.2% |
| DDM - Multi |
21.79 - 64.97 |
32.80 |
32.5% |
GBT.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
312.07 |
| Beta |
1.27 |
| Outstanding shares (mil) |
12.61 |
| Enterprise Value (mil) |
672.06 |
| Market risk premium |
5.82% |
| Cost of Equity |
10.68% |
| Cost of Debt |
4.37% |
| WACC |
6.63% |