As of 2025-05-21, the Intrinsic Value of Fonciere Inea SA (INEA.PA) is 49.38 EUR. This INEA.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.60 EUR, the upside of Fonciere Inea SA is 38.70%.
The range of the Intrinsic Value is 24.39 - 98.17 EUR
Based on its market price of 35.60 EUR and our intrinsic valuation, Fonciere Inea SA (INEA.PA) is undervalued by 38.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 24.39 - 98.17 | 49.38 | 38.7% |
| DCF (Growth 10y) | 48.24 - 144.72 | 81.00 | 127.5% |
| DCF (EBITDA 5y) | 25.31 - 40.44 | 32.81 | -7.9% |
| DCF (EBITDA 10y) | 49.10 - 80.29 | 63.75 | 79.1% |
| Fair Value | -1.39 - -1.39 | -1.39 | -103.91% |
| P/E | (5.28) - (6.01) | (5.39) | -115.1% |
| EV/EBITDA | (1.49) - 42.80 | 13.85 | -61.1% |
| EPV | (16.67) - 6.88 | (4.89) | -113.7% |
| DDM - Stable | (1.63) - (3.15) | (2.39) | -106.7% |
| DDM - Multi | (1.68) - (2.67) | (2.08) | -105.8% |
| Market Cap (mil) | 385.90 |
| Beta | 0.29 |
| Outstanding shares (mil) | 10.84 |
| Enterprise Value (mil) | 1,007.16 |
| Market risk premium | 5.82% |
| Cost of Equity | 10.47% |
| Cost of Debt | 6.12% |
| WACC | 6.74% |