As of 2025-07-01, the Intrinsic Value of Groupe IRD SA (IRD.PA) is 85.65 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 93.80%.
The range of the Intrinsic Value is 66.00 - 117.39 EUR
Based on its market price of 44.20 EUR and our intrinsic valuation, Groupe IRD SA (IRD.PA) is undervalued by 93.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 66.00 - 117.39 | 85.65 | 93.8% |
| DCF (Growth 10y) | 92.43 - 155.98 | 116.81 | 164.3% |
| DCF (EBITDA 5y) | 115.59 - 195.69 | 132.87 | 200.6% |
| DCF (EBITDA 10y) | 127.47 - 213.85 | 148.38 | 235.7% |
| Fair Value | 115.80 - 115.80 | 115.80 | 161.98% |
| P/E | 44.56 - 90.27 | 63.97 | 44.7% |
| EV/EBITDA | 32.71 - 233.43 | 108.22 | 144.8% |
| EPV | (177.71) - (222.12) | (199.91) | -552.3% |
| DDM - Stable | 36.41 - 76.39 | 56.40 | 27.6% |
| DDM - Multi | 64.47 - 106.10 | 80.27 | 81.6% |
| 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 | 7.68% |
| Cost of Debt | 4.25% |
| WACC | 5.80% |