As of 2024-12-11, the Intrinsic Value of Gaztransport et Technigaz SA (GTT.PA) is
147.51 EUR. This GTT.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 133.50 EUR, the upside of Gaztransport et Technigaz SA is
10.50%.
The range of the Intrinsic Value is 109.25 - 240.26 EUR
147.51 EUR
Intrinsic Value
GTT.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
109.25 - 240.26 |
147.51 |
10.5% |
| DCF (Growth 10y) |
140.93 - 301.62 |
188.18 |
41.0% |
| DCF (EBITDA 5y) |
48.12 - 66.99 |
53.30 |
-60.1% |
| DCF (EBITDA 10y) |
78.91 - 106.15 |
87.44 |
-34.5% |
| Fair Value |
91.92 - 91.92 |
91.92 |
-31.14% |
| P/E |
50.46 - 102.10 |
69.53 |
-47.9% |
| EV/EBITDA |
23.09 - 59.32 |
33.20 |
-75.1% |
| EPV |
55.18 - 73.30 |
64.24 |
-51.9% |
| DDM - Stable |
74.38 - 232.24 |
153.31 |
14.8% |
| DDM - Multi |
94.85 - 219.37 |
131.24 |
-1.7% |
GTT.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,946.16 |
| Beta |
0.32 |
| Outstanding shares (mil) |
37.05 |
| Enterprise Value (mil) |
4,658.13 |
| Market risk premium |
5.82% |
| Cost of Equity |
7.16% |
| Cost of Debt |
4.25% |
| WACC |
7.15% |