As of 2025-06-03, the Intrinsic Value of Groupe Gorge SA (GOE.PA) is 42.89 EUR. This GOE.PA valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 19.40 EUR, the upside of Groupe Gorge SA is 121.10%.
The range of the Intrinsic Value is 8.51 - 520.76 EUR
Based on its market price of 19.40 EUR and our intrinsic valuation, Groupe Gorge SA (GOE.PA) is undervalued by 121.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (443.10) - (55.33) | (81.52) | -520.2% |
| DCF (Growth 10y) | 8.51 - 520.76 | 42.89 | 121.1% |
| DCF (EBITDA 5y) | (9.86) - 3.43 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 2.07 - 25.95 | 9.62 | -50.4% |
| Fair Value | 6.00 - 6.00 | 6.00 | -69.06% |
| P/E | (3.40) - 8.15 | 1.25 | -93.6% |
| EV/EBITDA | (9.76) - 0.49 | (5.04) | -126.0% |
| EPV | (8.54) - (4.67) | (6.61) | -134.1% |
| DDM - Stable | (3.44) - (15.04) | (9.24) | -147.6% |
| DDM - Multi | 17.27 - 62.46 | 27.52 | 41.9% |
| Market Cap (mil) | 331.81 |
| Beta | 1.28 |
| Outstanding shares (mil) | 17.10 |
| Enterprise Value (mil) | 640.71 |
| Market risk premium | 6.25% |
| Cost of Equity | 8.19% |
| Cost of Debt | 4.25% |
| WACC | 5.52% |