As of 2024-12-12, the Intrinsic Value of Imerys SA (NK.PA) is
39.39 EUR. This NK.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 28.70 EUR, the upside of Imerys SA is
37.20%.
The range of the Intrinsic Value is 14.22 - 235.01 EUR
39.39 EUR
Intrinsic Value
NK.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
14.22 - 235.01 |
39.39 |
37.2% |
| DCF (Growth 10y) |
26.10 - 302.83 |
57.78 |
101.3% |
| DCF (EBITDA 5y) |
4.70 - 13.57 |
9.79 |
-65.9% |
| DCF (EBITDA 10y) |
10.59 - 21.55 |
16.53 |
-42.4% |
| Fair Value |
14.15 - 14.15 |
14.15 |
-50.69% |
| P/E |
4.04 - 9.34 |
6.52 |
-77.3% |
| EV/EBITDA |
3.87 - 14.42 |
9.80 |
-65.8% |
| EPV |
42.89 - 60.21 |
51.55 |
79.6% |
| DDM - Stable |
4.65 - 14.84 |
9.75 |
-66.0% |
| DDM - Multi |
29.09 - 60.24 |
38.13 |
32.9% |
NK.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,423.25 |
| Beta |
1.28 |
| Outstanding shares (mil) |
84.43 |
| Enterprise Value (mil) |
4,217.45 |
| Market risk premium |
5.82% |
| Cost of Equity |
9.98% |
| Cost of Debt |
4.25% |
| WACC |
6.26% |