INF.PA
Infotel SA
Price:  
39.10 
EUR
Volume:  
3,676.00
France | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

INF.PA Intrinsic Value

40.20 %
Upside

What is the intrinsic value of INF.PA?

As of 2025-07-09, the Intrinsic Value of Infotel SA (INF.PA) is 54.82 EUR. This INF.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.10 EUR, the upside of Infotel SA is 40.20%.

The range of the Intrinsic Value is 43.32 - 83.16 EUR

Is INF.PA undervalued or overvalued?

Based on its market price of 39.10 EUR and our intrinsic valuation, Infotel SA (INF.PA) is undervalued by 40.20%.

39.10 EUR
Stock Price
54.82 EUR
Intrinsic Value
Intrinsic Value Details

INF.PA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 43.32 - 83.16 54.82 40.2%
DCF (Growth 10y) 46.39 - 85.32 57.74 47.7%
DCF (EBITDA 5y) 47.79 - 53.70 51.19 30.9%
DCF (EBITDA 10y) 49.41 - 58.46 54.10 38.4%
Fair Value 30.59 - 30.59 30.59 -21.75%
P/E 45.48 - 61.78 54.33 39.0%
EV/EBITDA 47.37 - 65.46 54.95 40.5%
EPV 228.61 - 317.96 273.28 598.9%
DDM - Stable 22.91 - 71.96 47.43 21.3%
DDM - Multi 31.83 - 71.90 43.51 11.3%

INF.PA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 273.31
Beta 0.20
Outstanding shares (mil) 6.99
Enterprise Value (mil) 194.47
Market risk premium 5.82%
Cost of Equity 7.69%
Cost of Debt 5.00%
WACC 7.28%