As of 2024-12-13, the Intrinsic Value of Fonciere Inea SA (INEA.PA) is 36.81 EUR. This INEA.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32.20 EUR, the upside of Fonciere Inea SA is 14.30%.

The range of the Intrinsic Value is 11.59 - 98.10 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	11.59 - 98.10	36.81	14.3%
DCF (Growth 10y)	27.62 - 136.02	59.30	84.2%
DCF (EBITDA 5y)	17.67 - 31.64	24.03	-25.4%
DCF (EBITDA 10y)	33.29 - 61.66	45.97	42.7%
Fair Value	12.37 - 12.37	12.37	-61.59%
P/E	25.97 - 50.42	39.83	23.7%
EV/EBITDA	(0.31) - 32.42	12.27	-61.9%
EPV	(14.55) - 13.11	(0.72)	-102.2%
DDM - Stable	13.51 - 32.13	22.82	-29.1%
DDM - Multi	19.92 - 33.88	24.85	-22.8%