As of 2024-12-11, the Intrinsic Value of Etablissements Maurel et Prom SA (MAU.PA) is
7.21 EUR. This MAU.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 5.08 EUR, the upside of Etablissements Maurel et Prom SA is
42.00%.
The range of the Intrinsic Value is 6.10 - 8.88 EUR
MAU.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
6.10 - 8.88 |
7.21 |
42.0% |
| DCF (Growth 10y) |
6.60 - 9.37 |
7.71 |
51.9% |
| DCF (EBITDA 5y) |
2.93 - 3.98 |
3.47 |
-31.6% |
| DCF (EBITDA 10y) |
4.39 - 5.58 |
4.97 |
-2.0% |
| Fair Value |
6.17 - 6.17 |
6.17 |
21.55% |
| P/E |
1.49 - 5.26 |
3.23 |
-36.4% |
| EV/EBITDA |
1.44 - 5.10 |
3.12 |
-38.5% |
| EPV |
17.12 - 22.43 |
19.77 |
289.6% |
| DDM - Stable |
7.14 - 13.77 |
10.46 |
106.0% |
| DDM - Multi |
3.09 - 4.82 |
3.78 |
-25.6% |
MAU.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,005.09 |
| Beta |
0.26 |
| Outstanding shares (mil) |
198.05 |
| Enterprise Value (mil) |
984.63 |
| Market risk premium |
5.82% |
| Cost of Equity |
10.58% |
| Cost of Debt |
4.25% |
| WACC |
8.69% |