As of 2024-12-11, the Intrinsic Value of IDI SCA (IDIP.PA) is
69.82 EUR. This IDIP.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 67.80 EUR, the upside of IDI SCA is
3.00%.
The range of the Intrinsic Value is 57.79 - 93.43 EUR
69.82 EUR
Intrinsic Value
IDIP.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
57.79 - 93.43 |
69.82 |
3.0% |
| DCF (Growth 10y) |
59.74 - 91.25 |
70.48 |
4.0% |
| DCF (EBITDA 5y) |
40.63 - 48.92 |
42.95 |
-36.6% |
| DCF (EBITDA 10y) |
47.39 - 56.23 |
50.26 |
-25.9% |
| Fair Value |
-4.13 - -4.13 |
-4.13 |
-106.09% |
| P/E |
(1.65) - 72.31 |
24.39 |
-64.0% |
| EV/EBITDA |
41.63 - 110.21 |
64.73 |
-4.5% |
| EPV |
165.09 - 205.24 |
185.17 |
173.1% |
| DDM - Stable |
(1.33) - (3.35) |
(2.34) |
-103.4% |
| DDM - Multi |
27.59 - 54.42 |
36.65 |
-45.9% |
IDIP.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
483.55 |
| Beta |
0.63 |
| Outstanding shares (mil) |
7.13 |
| Enterprise Value (mil) |
368.35 |
| Market risk premium |
5.82% |
| Cost of Equity |
8.58% |
| Cost of Debt |
5.00% |
| WACC |
7.97% |