As of 2024-12-13, the Intrinsic Value of Groupe IRD SA (IRD.PA) is
87.78 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
98.60%.
The range of the Intrinsic Value is 64.59 - 128.93 EUR
87.78 EUR
Intrinsic Value
IRD.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
64.59 - 128.93 |
87.78 |
98.6% |
| DCF (Growth 10y) |
90.50 - 171.16 |
119.67 |
170.7% |
| DCF (EBITDA 5y) |
128.38 - 171.71 |
148.96 |
237.0% |
| DCF (EBITDA 10y) |
138.05 - 194.09 |
163.96 |
270.9% |
| Fair Value |
115.80 - 115.80 |
115.80 |
161.98% |
| P/E |
40.63 - 64.75 |
52.76 |
19.4% |
| EV/EBITDA |
39.67 - 212.87 |
111.19 |
151.6% |
| EPV |
(175.39) - (234.57) |
(204.98) |
-563.8% |
| DDM - Stable |
35.65 - 85.00 |
60.33 |
36.5% |
| DDM - Multi |
62.99 - 118.98 |
82.57 |
86.8% |
IRD.PA Intrinsic Value - Key Valuation Metrics
| 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 |
7.50% |
| Cost of Debt |
4.25% |
| WACC |
5.70% |