Is IRD.PA undervalued or overvalued?
As of 2025-03-23, the Intrinsic Value of Groupe IRD SA (IRD.PA) is 82.32 EUR. This IRD.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.20 EUR, the upside of Groupe IRD SA is 86.20%. This means that IRD.PA is undervalued by 86.20%.
The range of the Intrinsic Value is 62.75 - 114.40 EUR
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 62.75 - 114.40 | 82.32 | 86.2% |
| DCF (Growth 10y) | 87.99 - 152.05 | 112.33 | 154.2% |
| DCF (EBITDA 5y) | 129.31 - 176.53 | 147.89 | 234.6% |
| DCF (EBITDA 10y) | 137.87 - 194.81 | 160.76 | 263.7% |
| Fair Value | 115.80 - 115.80 | 115.80 | 161.98% |
| P/E | 44.00 - 65.64 | 54.25 | 22.7% |
| EV/EBITDA | 40.60 - 220.44 | 114.99 | 160.2% |
| EPV | (172.35) - (218.82) | (195.59) | -542.5% |
| DDM - Stable | 34.69 - 74.24 | 54.46 | 23.2% |
| DDM - Multi | 61.07 - 102.88 | 76.74 | 73.6% |
| Market Cap (mil) | 127.95 |
| Beta | 0.74 |
| Outstanding shares (mil) | 2.89 |
| Enterprise Value (mil) | 210.22 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.98% |
| Cost of Debt | 4.25% |
| WACC | 5.97% |