As of 2024-12-14, the Intrinsic Value of Solocal Group SA (LOCAL.PA) is
2.48 EUR. This LOCAL.PA valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 2.54 EUR, the upside of Solocal Group SA is
-2.40%.
The range of the Intrinsic Value is (0.50) - 6.84 EUR
LOCAL.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(5.02) - 0.95 |
(2.60) |
-202.5% |
| DCF (Growth 10y) |
(0.50) - 6.84 |
2.48 |
-2.4% |
| DCF (EBITDA 5y) |
(6.36) - (2.28) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(3.46) - 0.97 |
(1,234.50) |
-123450.0% |
| Fair Value |
-20.56 - -20.56 |
-20.56 |
-909.33% |
| P/E |
(43.66) - (46.71) |
(50.47) |
-2086.9% |
| EV/EBITDA |
(5.82) - (0.91) |
(2.92) |
-215.1% |
| EPV |
102.30 - 123.57 |
112.93 |
4346.2% |
| DDM - Stable |
(11.86) - (25.38) |
(18.62) |
-833.1% |
| DDM - Multi |
(3.16) - (5.88) |
(4.16) |
-263.9% |
LOCAL.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
34.80 |
| Beta |
34.24 |
| Outstanding shares (mil) |
13.70 |
| Enterprise Value (mil) |
294.79 |
| Market risk premium |
5.82% |
| Cost of Equity |
19.92% |
| Cost of Debt |
5.00% |
| WACC |
5.41% |