As of 2024-12-12, the Intrinsic Value of NRJ Group SA (NRG.PA) is 9.21 EUR. This NRG.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.00 EUR, the upside of NRJ Group SA is 31.60%.

The range of the Intrinsic Value is 7.98 - 11.61 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	7.98 - 11.61	9.21	31.6%
DCF (Growth 10y)	8.34 - 12.08	9.61	37.3%
DCF (EBITDA 5y)	7.15 - 8.66	7.84	12.1%
DCF (EBITDA 10y)	7.74 - 9.56	8.53	21.9%
Fair Value	13.95 - 13.95	13.95	99.28%
P/E	5.89 - 9.20	7.75	10.7%
EV/EBITDA	6.98 - 12.65	9.58	36.8%
EPV	24.50 - 37.42	30.96	342.3%
DDM - Stable	4.48 - 11.28	7.88	12.5%
DDM - Multi	4.74 - 9.23	6.26	-10.6%