As of 2024-12-14, the Intrinsic Value of Jacquet Metals SA (JCQ.PA) is
33.73 EUR. This JCQ.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 16.82 EUR, the upside of Jacquet Metals SA is
100.60%.
The range of the Intrinsic Value is 22.53 - 57.74 EUR
33.73 EUR
Intrinsic Value
JCQ.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
22.53 - 57.74 |
33.73 |
100.6% |
| DCF (Growth 10y) |
24.98 - 61.42 |
36.62 |
117.7% |
| DCF (EBITDA 5y) |
25.79 - 31.94 |
28.90 |
71.8% |
| DCF (EBITDA 10y) |
28.34 - 40.11 |
33.87 |
101.3% |
| Fair Value |
9.55 - 9.55 |
9.55 |
-43.24% |
| P/E |
8.36 - 55.21 |
25.14 |
49.5% |
| EV/EBITDA |
21.38 - 76.72 |
50.92 |
202.8% |
| EPV |
140.25 - 248.92 |
194.58 |
1056.8% |
| DDM - Stable |
1.45 - 4.53 |
2.99 |
-82.2% |
| DDM - Multi |
10.47 - 29.15 |
15.81 |
-6.0% |
JCQ.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
369.37 |
| Beta |
1.19 |
| Outstanding shares (mil) |
21.96 |
| Enterprise Value (mil) |
598.56 |
| Market risk premium |
5.82% |
| Cost of Equity |
13.52% |
| Cost of Debt |
4.25% |
| WACC |
6.95% |