As of 2024-12-14, the Intrinsic Value of Financiere De l'Odet SE (ODET.PA) is
1,581.26 EUR. This ODET.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 1,658.00 EUR, the upside of Financiere De l'Odet SE is
-4.60%.
The range of the Intrinsic Value is 662.34 - 14,228.51 EUR
1,581.26 EUR
Intrinsic Value
ODET.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
662.34 - 14,228.51 |
1,581.26 |
-4.6% |
| DCF (Growth 10y) |
711.92 - 13,722.11 |
1,596.02 |
-3.7% |
| DCF (EBITDA 5y) |
684.07 - 874.49 |
722.95 |
-56.4% |
| DCF (EBITDA 10y) |
756.15 - 1,015.28 |
828.69 |
-50.0% |
| Fair Value |
13,510.70 - 13,510.70 |
13,510.70 |
714.88% |
| P/E |
1,082.91 - 7,230.93 |
3,925.76 |
136.8% |
| EV/EBITDA |
935.06 - 1,901.45 |
1,494.42 |
-9.9% |
| EPV |
4,842.08 - 6,487.22 |
5,664.65 |
241.7% |
| DDM - Stable |
5,049.17 - 21,201.63 |
13,125.40 |
691.6% |
| DDM - Multi |
983.53 - 3,300.39 |
1,526.08 |
-8.0% |
ODET.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,018.83 |
| Beta |
0.89 |
| Outstanding shares (mil) |
4.23 |
| Enterprise Value (mil) |
8,886.03 |
| Market risk premium |
5.82% |
| Cost of Equity |
7.84% |
| Cost of Debt |
4.60% |
| WACC |
4.80% |