As of 2024-12-11, the Intrinsic Value of Guillemot Corporation SA (GUI.PA) is 13.76 EUR. This GUI.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.90 EUR, the upside of Guillemot Corporation SA is 99.50%.

The range of the Intrinsic Value is 9.51 - 29.83 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	9.51 - 29.83	13.76	99.5%
DCF (Growth 10y)	11.34 - 33.99	16.12	133.6%
DCF (EBITDA 5y)	8.84 - 11.63	9.89	43.3%
DCF (EBITDA 10y)	10.93 - 14.83	12.43	80.2%
Fair Value	10.69 - 10.69	10.69	54.90%
P/E	3.44 - 8.22	5.43	-21.4%
EV/EBITDA	6.45 - 10.05	7.73	12.1%
EPV	32.00 - 41.69	36.85	434.0%
DDM - Stable	5.39 - 25.39	15.39	123.0%
DDM - Multi	7.38 - 27.09	11.61	68.3%