As of 2024-12-12, the Intrinsic Value of Nexans SA (NEX.PA) is
87.49 EUR. This NEX.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 111.30 EUR, the upside of Nexans SA is
-21.40%.
The range of the Intrinsic Value is 61.71 - 142.45 EUR
87.49 EUR
Intrinsic Value
NEX.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
61.71 - 142.45 |
87.49 |
-21.4% |
| DCF (Growth 10y) |
66.00 - 138.95 |
89.52 |
-19.6% |
| DCF (EBITDA 5y) |
59.97 - 98.95 |
77.63 |
-30.3% |
| DCF (EBITDA 10y) |
68.09 - 109.95 |
86.55 |
-22.2% |
| Fair Value |
45.29 - 45.29 |
45.29 |
-59.30% |
| P/E |
60.91 - 97.84 |
85.76 |
-22.9% |
| EV/EBITDA |
72.25 - 139.62 |
105.02 |
-5.6% |
| EPV |
22.24 - 35.42 |
28.83 |
-74.1% |
| DDM - Stable |
66.77 - 173.59 |
120.18 |
8.0% |
| DDM - Multi |
44.76 - 89.02 |
59.42 |
-46.6% |
NEX.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,865.38 |
| Beta |
1.15 |
| Outstanding shares (mil) |
43.71 |
| Enterprise Value (mil) |
5,675.38 |
| Market risk premium |
5.82% |
| Cost of Equity |
9.10% |
| Cost of Debt |
4.25% |
| WACC |
7.72% |