As of 2025-07-12, the Intrinsic Value of Groupe Open SA (OPN.PA) is 19.27 EUR. This OPN.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.50 EUR, the upside of Groupe Open SA is -42.50%.
The range of the Intrinsic Value is 13.74 - 36.93 EUR
Based on its market price of 33.50 EUR and our intrinsic valuation, Groupe Open SA (OPN.PA) is overvalued by 42.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.74 - 36.93 | 19.27 | -42.5% |
| DCF (Growth 10y) | 16.17 - 41.50 | 22.25 | -33.6% |
| DCF (EBITDA 5y) | 14.04 - 20.55 | 17.25 | -48.5% |
| DCF (EBITDA 10y) | 14.76 - 21.29 | 17.86 | -46.7% |
| Fair Value | 9.48 - 9.48 | 9.48 | -71.71% |
| P/E | 16.46 - 32.71 | 24.09 | -28.1% |
| EV/EBITDA | 21.88 - 57.85 | 36.99 | 10.4% |
| EPV | 70.17 - 90.43 | 80.30 | 139.7% |
| DDM - Stable | 17.55 - 65.27 | 41.41 | 23.6% |
| DDM - Multi | 10.18 - 29.43 | 15.13 | -54.8% |
| Market Cap (mil) | 270.38 |
| Beta | 0.60 |
| Outstanding shares (mil) | 8.07 |
| Enterprise Value (mil) | 265.88 |
| Market risk premium | 5.23% |
| Cost of Equity | 7.59% |
| Cost of Debt | 4.25% |
| WACC | 7.14% |