As of 2024-12-11, the Intrinsic Value of Wendel SE (MF.PA) is
150.01 EUR. This MF.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 95.00 EUR, the upside of Wendel SE is
57.90%.
The range of the Intrinsic Value is 113.77 - 207.14 EUR
150.01 EUR
Intrinsic Value
MF.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
113.77 - 207.14 |
150.01 |
57.9% |
| DCF (Growth 10y) |
140.76 - 240.88 |
179.80 |
89.3% |
| DCF (EBITDA 5y) |
91.28 - 109.61 |
99.72 |
5.0% |
| DCF (EBITDA 10y) |
118.56 - 148.29 |
132.32 |
39.3% |
| Fair Value |
288.81 - 288.81 |
288.81 |
204.02% |
| P/E |
64.46 - 151.60 |
96.23 |
1.3% |
| EV/EBITDA |
93.22 - 388.14 |
168.26 |
77.1% |
| EPV |
1,580.37 - 2,091.65 |
1,836.01 |
1832.6% |
| DDM - Stable |
53.02 - 115.19 |
84.10 |
-11.5% |
| DDM - Multi |
66.28 - 114.31 |
84.06 |
-11.5% |
MF.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,036.80 |
| Beta |
0.83 |
| Outstanding shares (mil) |
42.49 |
| Enterprise Value (mil) |
6,560.90 |
| Market risk premium |
5.82% |
| Cost of Equity |
12.64% |
| Cost of Debt |
5.00% |
| WACC |
6.84% |