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