As of 2025-07-04, the Intrinsic Value of IDI SCA (IDIP.PA) is 50.97 EUR. This IDIP.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 77.20 EUR, the upside of IDI SCA is -34.00%.
The range of the Intrinsic Value is 41.43 - 72.50 EUR
Based on its market price of 77.20 EUR and our intrinsic valuation, IDI SCA (IDIP.PA) is overvalued by 34.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 41.43 - 72.50 | 50.97 | -34.0% |
| DCF (Growth 10y) | 43.29 - 72.09 | 52.23 | -32.3% |
| DCF (EBITDA 5y) | 30.17 - 39.47 | 34.54 | -55.3% |
| DCF (EBITDA 10y) | 34.55 - 43.96 | 38.83 | -49.7% |
| Fair Value | 68.09 - 68.09 | 68.09 | -11.80% |
| P/E | 29.47 - 81.15 | 46.33 | -40.0% |
| EV/EBITDA | 26.13 - 53.42 | 36.89 | -52.2% |
| EPV | 101.44 - 131.53 | 116.48 | 50.9% |
| DDM - Stable | 24.68 - 72.18 | 48.43 | -37.3% |
| DDM - Multi | 38.29 - 67.36 | 47.29 | -38.7% |
| Market Cap (mil) | 555.07 |
| Beta | 0.32 |
| Outstanding shares (mil) | 7.19 |
| Enterprise Value (mil) | 469.98 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.56% |
| Cost of Debt | 5.00% |
| WACC | 7.29% |