As of 2024-12-15, the Intrinsic Value of Compagnie Generale des Etablissements Michelin SCA (ML.PA) is
29.89 EUR. This ML.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 32.78 EUR, the upside of Compagnie Generale des Etablissements Michelin SCA is
-8.80%.
The range of the Intrinsic Value is 21.03 - 48.75 EUR
29.89 EUR
Intrinsic Value
ML.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
21.03 - 48.75 |
29.89 |
-8.8% |
| DCF (Growth 10y) |
31.73 - 67.33 |
43.18 |
31.7% |
| DCF (EBITDA 5y) |
28.31 - 36.44 |
32.02 |
-2.3% |
| DCF (EBITDA 10y) |
35.66 - 47.26 |
40.90 |
24.8% |
| Fair Value |
68.08 - 68.08 |
68.08 |
107.70% |
| P/E |
14.72 - 24.51 |
20.87 |
-36.3% |
| EV/EBITDA |
23.74 - 38.46 |
31.70 |
-3.3% |
| EPV |
36.72 - 48.99 |
42.86 |
30.7% |
| DDM - Stable |
22.64 - 57.56 |
40.10 |
22.3% |
| DDM - Multi |
31.27 - 59.12 |
40.64 |
24.0% |
ML.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
23,134.16 |
| Beta |
0.65 |
| Outstanding shares (mil) |
705.74 |
| Enterprise Value (mil) |
28,462.16 |
| Market risk premium |
5.82% |
| Cost of Equity |
8.34% |
| Cost of Debt |
4.25% |
| WACC |
7.18% |