As of 2024-12-12, the Intrinsic Value of Malteries Franco Belges SA (MALT.PA) is
574.72 EUR. This MALT.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 730.00 EUR, the upside of Malteries Franco Belges SA is
-21.30%.
The range of the Intrinsic Value is 446.88 - 918.91 EUR
574.72 EUR
Intrinsic Value
MALT.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
446.88 - 918.91 |
574.72 |
-21.3% |
| DCF (Growth 10y) |
519.68 - 1,054.34 |
665.38 |
-8.9% |
| DCF (EBITDA 5y) |
338.61 - 390.99 |
368.72 |
-49.5% |
| DCF (EBITDA 10y) |
410.53 - 485.60 |
450.70 |
-38.3% |
| Fair Value |
2,164.58 - 2,164.58 |
2,164.58 |
196.52% |
| P/E |
647.10 - 1,007.43 |
820.66 |
12.4% |
| EV/EBITDA |
247.73 - 411.10 |
315.57 |
-56.8% |
| EPV |
124.80 - 120.70 |
122.75 |
-83.2% |
| DDM - Stable |
1,068.60 - 3,708.18 |
2,388.38 |
227.2% |
| DDM - Multi |
1,497.02 - 4,038.21 |
2,184.34 |
199.2% |
MALT.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
362.07 |
| Beta |
0.12 |
| Outstanding shares (mil) |
0.50 |
| Enterprise Value (mil) |
293.97 |
| Market risk premium |
5.82% |
| Cost of Equity |
6.04% |
| Cost of Debt |
5.00% |
| WACC |
6.03% |