As of 2024-12-11, the Intrinsic Value of Metabolic Explorer SA (METEX.PA) is
4,207.33 EUR. This METEX.PA valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 0.12 EUR, the upside of Metabolic Explorer SA is
3,465,572.60%.
The range of the Intrinsic Value is 1,230.80 - 7,757.90 EUR
4,207.33 EUR
Intrinsic Value
METEX.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(84,335.03) - (5,113.41) |
(9,445.92) |
-7780919.7% |
| DCF (Growth 10y) |
(1,697.96) - (14,467.38) |
(2,423.63) |
-1996496.5% |
| DCF (EBITDA 5y) |
1,230.80 - 7,757.90 |
4,207.33 |
3465572.6% |
| DCF (EBITDA 10y) |
1,642.64 - 11,824.55 |
5,939.44 |
4892356.2% |
| Fair Value |
-24.20 - -24.20 |
-24.20 |
-20,037.91% |
| P/E |
(12.70) - (13.94) |
(12.78) |
-10627.2% |
| EV/EBITDA |
(7.12) - 1,056.55 |
409.68 |
337360.5% |
| EPV |
(378.68) - (721.72) |
(550.20) |
-453316.0% |
| DDM - Stable |
(5.95) - (305.27) |
(155.61) |
-128278.1% |
| DDM - Multi |
(0.77) - (36.34) |
(1.61) |
-1425.3% |
METEX.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6.18 |
| Beta |
3.20 |
| Outstanding shares (mil) |
50.92 |
| Enterprise Value (mil) |
64.08 |
| Market risk premium |
5.82% |
| Cost of Equity |
9.13% |
| Cost of Debt |
5.50% |
| WACC |
5.58% |