As of 2024-12-11, the Intrinsic Value of Groupe Pizzorno Environnement SA (GPE.PA) is 73.09 EUR. This GPE.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 78.20 EUR, the upside of Groupe Pizzorno Environnement SA is -6.50%.

The range of the Intrinsic Value is 51.60 - 127.41 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	51.60 - 127.41	73.09	-6.5%
DCF (Growth 10y)	49.24 - 111.03	66.86	-14.5%
DCF (EBITDA 5y)	59.92 - 69.65	64.44	-17.6%
DCF (EBITDA 10y)	61.19 - 73.69	66.98	-14.4%
Fair Value	101.50 - 101.50	101.50	29.80%
P/E	45.63 - 68.37	59.05	-24.5%
EV/EBITDA	57.86 - 89.37	70.92	-9.3%
EPV	138.15 - 174.52	156.33	99.9%
DDM - Stable	43.64 - 137.20	90.42	15.6%
DDM - Multi	52.83 - 129.01	74.95	-4.2%