Is ODET.PA undervalued or overvalued?

As of 2025-03-17, the Intrinsic Value of Financiere De l'Odet SE (ODET.PA) is 1,758.35 EUR. This ODET.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,460.00 EUR, the upside of Financiere De l'Odet SE is 20.40%. This means that ODET.PA is undervalued by 20.40%.

The range of the Intrinsic Value is 774.58 - 13,949.08 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	774.58 - 13,949.08	1,758.35	20.4%
DCF (Growth 10y)	830.09 - 13,411.89	1,771.87	21.4%
DCF (EBITDA 5y)	586.28 - 838.79	666.89	-54.3%
DCF (EBITDA 10y)	680.97 - 973.50	780.68	-46.5%
Fair Value	13,273.75 - 13,273.75	13,273.75	809.16%
P/E	1,345.23 - 12,095.05	5,150.73	252.8%
EV/EBITDA	700.47 - 1,923.89	1,320.34	-9.6%
EPV	5,106.94 - 6,273.38	5,690.16	289.7%
DDM - Stable	5,558.01 - 19,342.43	12,450.23	752.8%
DDM - Multi	1,099.75 - 2,992.33	1,610.39	10.3%