As of 2024-12-14, the Intrinsic Value of Immobiliere Dassault SA (IMDA.PA) is
67.45 EUR. This IMDA.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 51.60 EUR, the upside of Immobiliere Dassault SA is
30.70%.
The range of the Intrinsic Value is 41.53 - 122.96 EUR
67.45 EUR
Intrinsic Value
IMDA.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
41.53 - 122.96 |
67.45 |
30.7% |
| DCF (Growth 10y) |
59.30 - 148.29 |
87.80 |
70.1% |
| DCF (EBITDA 5y) |
30.80 - 49.77 |
39.06 |
-24.3% |
| DCF (EBITDA 10y) |
49.14 - 73.89 |
59.93 |
16.1% |
| Fair Value |
-13.66 - -13.66 |
-13.66 |
-126.47% |
| P/E |
(26.61) - (29.78) |
(28.21) |
-154.7% |
| EV/EBITDA |
16.29 - 78.25 |
48.96 |
-5.1% |
| EPV |
5.98 - 16.80 |
11.39 |
-77.9% |
| DDM - Stable |
(23.29) - (65.88) |
(44.58) |
-186.4% |
| DDM - Multi |
(42.90) - (95.42) |
(59.31) |
-214.9% |
IMDA.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
353.98 |
| Beta |
0.20 |
| Outstanding shares (mil) |
6.86 |
| Enterprise Value (mil) |
620.79 |
| Market risk premium |
5.82% |
| Cost of Equity |
7.97% |
| Cost of Debt |
5.00% |
| WACC |
6.74% |