GTT.PA
Gaztransport et Technigaz SA
Price:  
166.10 
EUR
Volume:  
64,079.00
France | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GTT.PA Intrinsic Value

36.80 %
Upside

What is the intrinsic value of GTT.PA?

As of 2025-07-20, the Intrinsic Value of Gaztransport et Technigaz SA (GTT.PA) is 227.19 EUR. This GTT.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 166.10 EUR, the upside of Gaztransport et Technigaz SA is 36.80%.

The range of the Intrinsic Value is 182.61 - 304.14 EUR

Is GTT.PA undervalued or overvalued?

Based on its market price of 166.10 EUR and our intrinsic valuation, Gaztransport et Technigaz SA (GTT.PA) is undervalued by 36.80%.

166.10 EUR
Stock Price
227.19 EUR
Intrinsic Value
Intrinsic Value Details

GTT.PA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 182.61 - 304.14 227.19 36.8%
DCF (Growth 10y) 209.70 - 347.04 260.32 56.7%
DCF (EBITDA 5y) 117.80 - 176.66 144.19 -13.2%
DCF (EBITDA 10y) 161.69 - 235.50 193.55 16.5%
Fair Value 234.21 - 234.21 234.21 41.01%
P/E 77.57 - 149.08 113.74 -31.5%
EV/EBITDA 34.76 - 89.22 62.82 -62.2%
EPV 49.84 - 74.06 61.95 -62.7%
DDM - Stable 59.45 - 132.08 95.76 -42.3%
DDM - Multi 84.66 - 143.59 106.26 -36.0%

GTT.PA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,165.63
Beta 0.62
Outstanding shares (mil) 37.12
Enterprise Value (mil) 6,137.25
Market risk premium 5.82%
Cost of Equity 9.21%
Cost of Debt 4.25%
WACC 9.19%