As of 2024-12-12, the Intrinsic Value of MRM SA (MRM.PA) is
49.49 EUR. This MRM.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 35.50 EUR, the upside of MRM SA is
39.40%.
The range of the Intrinsic Value is 18.63 - 174.13 EUR
49.49 EUR
Intrinsic Value
MRM.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
18.63 - 174.13 |
49.49 |
39.4% |
| DCF (Growth 10y) |
23.86 - 177.76 |
54.66 |
54.0% |
| DCF (EBITDA 5y) |
4.18 - 19.46 |
7.82 |
-78.0% |
| DCF (EBITDA 10y) |
11.89 - 32.08 |
17.90 |
-49.6% |
| Fair Value |
-18.59 - -18.59 |
-18.59 |
-152.37% |
| P/E |
(76.22) - (78.75) |
(77.52) |
-318.4% |
| EV/EBITDA |
(5.42) - 29.80 |
8.95 |
-74.8% |
| EPV |
(14.64) - (0.74) |
(7.69) |
-121.7% |
| DDM - Stable |
(33.39) - (102.45) |
(67.92) |
-291.3% |
| DDM - Multi |
(23.44) - (56.65) |
(33.25) |
-193.7% |
MRM.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
113.65 |
| Beta |
-2.24 |
| Outstanding shares (mil) |
3.20 |
| Enterprise Value (mil) |
233.43 |
| Market risk premium |
5.82% |
| Cost of Equity |
7.53% |
| Cost of Debt |
6.12% |
| WACC |
5.97% |