As of 2024-12-14, the Intrinsic Value of NR 21 SA (NR21.PA) is
78.67 EUR. This NR21.PA valuation is based on the model Peter Lynch Fair Value.
With the current market price of 32.20 EUR, the upside of NR 21 SA is
144.31%.
78.67 EUR
Intrinsic Value
NR21.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
78.67 - 78.67 |
78.67 |
144.31% |
| P/E |
42.43 - 84.19 |
63.37 |
96.8% |
| DDM - Stable |
18.74 - 55.19 |
36.97 |
14.8% |
| DDM - Multi |
(11.86) - (29.94) |
(17.30) |
-153.7% |
NR21.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2.25 |
| Beta |
1.50 |
| Outstanding shares (mil) |
0.07 |
| Enterprise Value (mil) |
2.25 |
| Market risk premium |
5.82% |
| Cost of Equity |
9.38% |
| Cost of Debt |
5.00% |
| WACC |
6.53% |