Is GOE.PA undervalued or overvalued?

As of 2025-03-26, 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%. This means that GOE.PA is undervalued by 121.10%.

The range of the Intrinsic Value is 8.51 - 520.76 EUR

	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)	(11.94) - (4.86)	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(0.89) - 13.07	8.07	-58.4%
Fair Value	6.00 - 6.00	6.00	-69.06%
P/E	(2.51) - 14.40	5.00	-74.2%
EV/EBITDA	(10.70) - 2.88	(4.62)	-123.8%
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%