As of 2024-12-11, the Intrinsic Value of Jacques Bogart SA (JBOG.PA) is
28.76 EUR. This JBOG.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 6.04 EUR, the upside of Jacques Bogart SA is
376.20%.
The range of the Intrinsic Value is 16.56 - 61.47 EUR
28.76 EUR
Intrinsic Value
JBOG.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
16.56 - 61.47 |
28.76 |
376.2% |
| DCF (Growth 10y) |
28.62 - 86.14 |
44.28 |
633.1% |
| DCF (EBITDA 5y) |
11.23 - 23.14 |
17.12 |
183.5% |
| DCF (EBITDA 10y) |
22.46 - 38.48 |
30.30 |
401.7% |
| Fair Value |
1.99 - 1.99 |
1.99 |
-66.99% |
| P/E |
6.08 - 7.85 |
6.22 |
2.9% |
| EV/EBITDA |
6.02 - 46.92 |
22.63 |
274.7% |
| EPV |
103.97 - 116.58 |
110.27 |
1725.7% |
| DDM - Stable |
3.85 - 13.66 |
8.76 |
45.0% |
| DDM - Multi |
9.89 - 27.73 |
14.63 |
142.2% |
JBOG.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
88.45 |
| Beta |
0.30 |
| Outstanding shares (mil) |
14.64 |
| Enterprise Value (mil) |
279.58 |
| Market risk premium |
5.82% |
| Cost of Equity |
6.94% |
| Cost of Debt |
5.00% |
| WACC |
4.72% |