As of 2024-12-14, the Intrinsic Value of GL Events SA (GLO.PA) is 32.48 EUR. This GLO.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.52 EUR, the upside of GL Events SA is 75.40%.

The range of the Intrinsic Value is 21.15 - 49.93 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	21.15 - 49.93	32.48	75.4%
DCF (Growth 10y)	27.28 - 56.44	38.81	109.5%
DCF (EBITDA 5y)	16.85 - 33.35	28.92	56.1%
DCF (EBITDA 10y)	24.55 - 43.20	36.81	98.8%
Fair Value	56.30 - 56.30	56.30	203.99%
P/E	17.93 - 32.80	25.69	38.7%
EV/EBITDA	7.33 - 39.10	22.67	22.4%
EPV	202.51 - 268.37	235.44	1171.3%
DDM - Stable	8.79 - 19.63	14.21	-23.3%
DDM - Multi	9.37 - 17.93	12.46	-32.7%