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%.
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 Rate | 7.4% - 9.4% | 8.4% |
Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
Fair Price | 1.33 - 2.85 | 1.78 |
Upside | -58.7% - -11.8% | -44.9% |
(EUR in millions) | Projections | |||||
12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
Revenue | 71 | 75 | 95 | 118 | 139 | 160 |
% Growth | 86% | 5% | 27% | 24% | 18% | 15% |
Cost of goods sold | (2) | (2) | (2) | (3) | (3) | (4) |
% of Revenue | 3% | 3% | 3% | 2% | 2% | 2% |
Selling, G&A expenses | (9) | (9) | (12) | (15) | (17) | (20) |
% of Revenue | 13% | 13% | 13% | 13% | 13% | 13% |
Research & Development | (34) | (36) | (46) | (57) | (67) | (77) |
% of Revenue | 48% | 48% | 48% | 48% | 48% | 48% |
Net interest & other expenses | (24) | (25) | (32) | (40) | (47) | (54) |
% of Revenue | 34% | 34% | 34% | 34% | 34% | 34% |
Tax expense | (0) | (0) | (0) | (0) | (0) | (0) |
Tax rate | 18% | 1% | 1% | 1% | 1% | 1% |
Net profit | 2 | 2 | 3 | 4 | 4 | 5 |
% Margin | 2% | 3% | 3% | 3% | 3% | 3% |