Is IDIP.PA undervalued or overvalued?

As of 2025-03-15, the Intrinsic Value of IDI SCA (IDIP.PA) is 71.83 EUR. This IDIP.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 72.80 EUR, the upside of IDI SCA is -1.30%. This means that IDIP.PA is overvalued by 1.30%.

The range of the Intrinsic Value is 58.82 - 98.28 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	58.82 - 98.28	71.83	-1.3%
DCF (Growth 10y)	60.83 - 95.86	72.49	-0.4%
DCF (EBITDA 5y)	39.93 - 48.36	42.21	-42.0%
DCF (EBITDA 10y)	47.05 - 56.08	49.91	-31.4%
Fair Value	-4.10 - -4.10	-4.10	-105.63%
P/E	(1.41) - 76.22	35.33	-51.5%
EV/EBITDA	51.89 - 107.18	74.21	1.9%
EPV	168.49 - 211.19	189.84	160.8%
DDM - Stable	(1.38) - (3.61)	(2.49)	-103.4%
DDM - Multi	28.87 - 59.12	38.83	-46.7%