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%.

	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%