GNFT.PA
Genfit SA
Price:  
3.23 
EUR
Volume:  
122,418
France | Biotechnology

GNFT.PA DCF Valuation - Growth Exit 5Y

-44.9 %
Upside

What is the DCF valuation of GNFT.PA?

The Discounted Cash Flow (DCF) valuation of Genfit SA (GNFT.PA) is 1.78 EUR. With the latest stock price at 3.23 EUR, the upside of Genfit SA based on DCF is -44.9%.

Is GNFT.PA a buy or a sell?

Based on the latest price of 3.23 EUR and our DCF valuation, Genfit SA (GNFT.PA) is a sell. Selling GNFT.PA stocks now will result in a potential gain of 44.9%.

Range Selected
WACC / Discount Rate7.4% - 9.4%8.4%
Long-term Growth Rate 2.5% - 4.5%3.5%
Fair Price1.33 - 2.851.78
Upside-58.7% - -11.8%-44.9%
3.23 EUR
Stock Price
1.78 EUR
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

GNFT.PA DCF Valuation: Revenue & Expenses Forecast

(EUR in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue717595118139160
% Growth
86%5%27%24%18%15%
Cost of goods sold(2)(2)(2)(3)(3)(4)
% of Revenue3%3%3%2%2%2%
Selling, G&A expenses(9)(9)(12)(15)(17)(20)
% of Revenue13%13%13%13%13%13%
Research & Development(34)(36)(46)(57)(67)(77)
% of Revenue48%48%48%48%48%48%
Net interest & other expenses(24)(25)(32)(40)(47)(54)
% of Revenue34%34%34%34%34%34%
Tax expense(0)(0)(0)(0)(0)(0)
Tax rate18%1%1%1%1%1%
Net profit223445
% Margin2%3%3%3%3%3%