As of 2024-12-12, the Intrinsic Value of Infotel SA (INF.PA) is
45.75 EUR. This INF.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 40.00 EUR, the upside of Infotel SA is
14.40%.
The range of the Intrinsic Value is 36.49 - 66.43 EUR
45.75 EUR
Intrinsic Value
INF.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
36.49 - 66.43 |
45.75 |
14.4% |
| DCF (Growth 10y) |
42.66 - 76.24 |
53.13 |
32.8% |
| DCF (EBITDA 5y) |
44.37 - 51.34 |
47.71 |
19.3% |
| DCF (EBITDA 10y) |
48.95 - 59.72 |
53.97 |
34.9% |
| Fair Value |
21.52 - 21.52 |
21.52 |
-46.19% |
| P/E |
45.16 - 74.30 |
51.35 |
28.4% |
| EV/EBITDA |
49.40 - 67.00 |
54.39 |
36.0% |
| EPV |
202.70 - 270.57 |
236.64 |
491.6% |
| DDM - Stable |
21.90 - 62.07 |
41.98 |
5.0% |
| DDM - Multi |
30.63 - 62.67 |
40.67 |
1.7% |
INF.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
277.23 |
| Beta |
0.73 |
| Outstanding shares (mil) |
6.93 |
| Enterprise Value (mil) |
212.60 |
| Market risk premium |
5.82% |
| Cost of Equity |
8.06% |
| Cost of Debt |
5.00% |
| WACC |
7.56% |