As of 2024-12-14, the Intrinsic Value of Gecina SA (GFC.PA) is
90.96 EUR. This GFC.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 89.60 EUR, the upside of Gecina SA is
1.50%.
The range of the Intrinsic Value is 40.75 - 220.01 EUR
90.96 EUR
Intrinsic Value
GFC.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
40.75 - 220.01 |
90.96 |
1.5% |
| DCF (Growth 10y) |
54.51 - 230.83 |
104.31 |
16.4% |
| DCF (EBITDA 5y) |
93.28 - 158.30 |
128.81 |
43.8% |
| DCF (EBITDA 10y) |
96.92 - 173.42 |
136.04 |
51.8% |
| Fair Value |
-62.04 - -62.04 |
-62.04 |
-169.24% |
| P/E |
(184.38) - (248.90) |
(224.58) |
-350.6% |
| EV/EBITDA |
47.49 - 199.17 |
116.45 |
30.0% |
| EPV |
(63.32) - (54.32) |
(58.82) |
-165.6% |
| DDM - Stable |
(87.16) - (266.01) |
(176.58) |
-297.1% |
| DDM - Multi |
(203.89) - (501.06) |
(291.81) |
-425.7% |
GFC.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,618.08 |
| Beta |
0.48 |
| Outstanding shares (mil) |
73.86 |
| Enterprise Value (mil) |
13,022.31 |
| Market risk premium |
5.82% |
| Cost of Equity |
9.08% |
| Cost of Debt |
4.25% |
| WACC |
6.74% |