As of 2024-12-11, the Intrinsic Value of ID Logistics SAS (IDL.PA) is
272.63 EUR. This IDL.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 379.50 EUR, the upside of ID Logistics SAS is
-28.20%.
The range of the Intrinsic Value is 84.89 - 1,399.10 EUR
272.63 EUR
Intrinsic Value
IDL.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
84.89 - 1,399.10 |
272.63 |
-28.2% |
| DCF (Growth 10y) |
194.85 - 1,939.34 |
445.45 |
17.4% |
| DCF (EBITDA 5y) |
63.36 - 116.81 |
77.68 |
-79.5% |
| DCF (EBITDA 10y) |
140.16 - 239.12 |
174.05 |
-54.1% |
| Fair Value |
180.21 - 180.21 |
180.21 |
-52.51% |
| P/E |
97.56 - 170.97 |
126.14 |
-66.8% |
| EV/EBITDA |
144.95 - 306.04 |
236.44 |
-37.7% |
| EPV |
623.31 - 1,039.57 |
831.44 |
119.1% |
| DDM - Stable |
74.44 - 434.21 |
254.33 |
-33.0% |
| DDM - Multi |
103.80 - 489.62 |
173.38 |
-54.3% |
IDL.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,476.62 |
| Beta |
1.19 |
| Outstanding shares (mil) |
6.53 |
| Enterprise Value (mil) |
3,759.49 |
| Market risk premium |
5.82% |
| Cost of Equity |
7.63% |
| Cost of Debt |
5.00% |
| WACC |
6.14% |