As of 2024-12-14, the Intrinsic Value of IGE + XAO SA (IGE.PA) is 141.64 EUR. This IGE.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 210.00 EUR, the upside of IGE + XAO SA is -32.60%.

The range of the Intrinsic Value is 117.43 - 191.97 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	117.43 - 191.97	141.64	-32.6%
DCF (Growth 10y)	126.54 - 199.70	150.55	-28.3%
DCF (EBITDA 5y)	126.96 - 140.84	134.39	-36.0%
DCF (EBITDA 10y)	133.09 - 154.57	143.74	-31.6%
Fair Value	57.85 - 57.85	57.85	-72.45%
P/E	211.39 - 413.57	295.44	40.7%
EV/EBITDA	139.90 - 210.52	193.29	-8.0%
EPV	105.38 - 128.49	116.94	-44.3%
DDM - Stable	93.57 - 250.47	172.02	-18.1%
DDM - Multi	59.88 - 125.98	81.33	-61.3%