As of 2024-12-14, the Intrinsic Value of Hexaom SA (HEXA.PA) is
120.43 EUR. This HEXA.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 19.70 EUR, the upside of Hexaom SA is
511.30%.
The range of the Intrinsic Value is 73.97 - 333.22 EUR
120.43 EUR
Intrinsic Value
HEXA.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
73.97 - 333.22 |
120.43 |
511.3% |
| DCF (Growth 10y) |
119.59 - 507.61 |
189.46 |
861.7% |
| DCF (EBITDA 5y) |
39.96 - 73.30 |
51.22 |
160.0% |
| DCF (EBITDA 10y) |
66.89 - 113.00 |
82.74 |
320.0% |
| Fair Value |
-24.01 - -24.01 |
-24.01 |
-221.88% |
| P/E |
(48.98) - (51.57) |
(52.58) |
-366.9% |
| EV/EBITDA |
21.20 - 39.01 |
28.34 |
43.9% |
| EPV |
116.59 - 149.31 |
132.95 |
574.9% |
| DDM - Stable |
(40.55) - (143.61) |
(92.08) |
-567.4% |
| DDM - Multi |
38.65 - 111.15 |
57.95 |
194.1% |
HEXA.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
134.86 |
| Beta |
1.14 |
| Outstanding shares (mil) |
6.85 |
| Enterprise Value (mil) |
119.41 |
| Market risk premium |
6.25% |
| Cost of Equity |
9.15% |
| Cost of Debt |
5.00% |
| WACC |
6.28% |