As of 2024-12-12, 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

	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)	15.29 - 19.70	17.65	-47.3%
DCF (EBITDA 10y)	15.73 - 20.57	18.19	-45.7%
Fair Value	9.48 - 9.48	9.48	-71.71%
P/E	15.79 - 32.34	23.79	-29.0%
EV/EBITDA	24.74 - 54.80	38.11	13.8%
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%