As of 2024-12-15, the Intrinsic Value of Thales SA (HO.PA) is
95.80 EUR. This HO.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 138.00 EUR, the upside of Thales SA is
-30.60%.
The range of the Intrinsic Value is 66.49 - 158.05 EUR
95.80 EUR
Intrinsic Value
HO.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
66.49 - 158.05 |
95.80 |
-30.6% |
| DCF (Growth 10y) |
98.66 - 212.29 |
135.27 |
-2.0% |
| DCF (EBITDA 5y) |
92.25 - 152.11 |
129.26 |
-6.3% |
| DCF (EBITDA 10y) |
110.73 - 179.08 |
150.17 |
8.8% |
| Fair Value |
103.86 - 103.86 |
103.86 |
-24.74% |
| P/E |
122.08 - 139.49 |
130.08 |
-5.7% |
| EV/EBITDA |
90.19 - 156.89 |
117.33 |
-15.0% |
| EPV |
70.50 - 93.43 |
81.97 |
-40.6% |
| DDM - Stable |
54.30 - 135.12 |
94.71 |
-31.4% |
| DDM - Multi |
97.04 - 180.27 |
125.46 |
-9.1% |
HO.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
28,419.72 |
| Beta |
0.82 |
| Outstanding shares (mil) |
205.94 |
| Enterprise Value (mil) |
33,463.82 |
| Market risk premium |
5.82% |
| Cost of Equity |
9.61% |
| Cost of Debt |
4.25% |
| WACC |
8.22% |