As of 2025-07-08, the Intrinsic Value of Icade SA (ICAD.PA) is 87.26 EUR. This ICAD.PA valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 21.66 EUR, the upside of Icade SA is 302.80%.
The range of the Intrinsic Value is 44.74 - 123.13 EUR
Based on its market price of 21.66 EUR and our intrinsic valuation, Icade SA (ICAD.PA) is undervalued by 302.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2,161.93) - (280.25) | (466.63) | -2254.3% |
| DCF (Growth 10y) | (297.00) - (2,184.80) | (484.32) | -2336.0% |
| DCF (EBITDA 5y) | 44.74 - 123.13 | 87.26 | 302.8% |
| DCF (EBITDA 10y) | 393.34 - 783.70 | 600.09 | 2670.5% |
| Fair Value | -18.10 - -18.10 | -18.10 | -183.55% |
| P/E | (50.96) - (67.68) | (59.45) | -374.5% |
| EV/EBITDA | 52.64 - 191.33 | 106.16 | 390.1% |
| EPV | (20.30) - (13.74) | (17.02) | -178.6% |
| DDM - Stable | (49.59) - (187.48) | (118.54) | -647.3% |
| DDM - Multi | (130.00) - (395.41) | (197.32) | -1011.0% |
| Market Cap (mil) | 1,651.14 |
| Beta | 0.39 |
| Outstanding shares (mil) | 76.23 |
| Enterprise Value (mil) | 5,832.04 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.01% |
| Cost of Debt | 4.25% |
| WACC | 4.85% |