As of 2024-12-14, the Intrinsic Value of Ipsos SA (IPS.PA) is
65.88 EUR. This IPS.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 46.32 EUR, the upside of Ipsos SA is
42.20%.
The range of the Intrinsic Value is 55.56 - 80.95 EUR
65.88 EUR
Intrinsic Value
IPS.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
55.56 - 80.95 |
65.88 |
42.2% |
| DCF (Growth 10y) |
72.14 - 103.35 |
84.86 |
83.2% |
| DCF (EBITDA 5y) |
48.51 - 55.25 |
51.23 |
10.6% |
| DCF (EBITDA 10y) |
64.72 - 76.32 |
69.72 |
50.5% |
| Fair Value |
51.50 - 51.50 |
51.50 |
11.18% |
| P/E |
42.45 - 69.14 |
55.21 |
19.2% |
| EV/EBITDA |
45.24 - 78.38 |
60.51 |
30.6% |
| EPV |
69.87 - 88.70 |
79.29 |
71.2% |
| DDM - Stable |
29.26 - 54.42 |
41.84 |
-9.7% |
| DDM - Multi |
43.07 - 62.25 |
50.91 |
9.9% |
IPS.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,994.38 |
| Beta |
0.81 |
| Outstanding shares (mil) |
43.06 |
| Enterprise Value (mil) |
2,208.42 |
| Market risk premium |
5.82% |
| Cost of Equity |
9.02% |
| Cost of Debt |
4.25% |
| WACC |
7.77% |