As of 2025-05-15, the Intrinsic Value of Fiducial Real Estate SA (ORIA.PA) is 231.66 EUR. This ORIA.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 171.00 EUR, the upside of Fiducial Real Estate SA is 35.50%.
The range of the Intrinsic Value is 180.22 - 314.46 EUR
Based on its market price of 171.00 EUR and our intrinsic valuation, Fiducial Real Estate SA (ORIA.PA) is undervalued by 35.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 180.22 - 314.46 | 231.66 | 35.5% |
| DCF (Growth 10y) | 204.96 - 342.45 | 257.89 | 50.8% |
| DCF (EBITDA 5y) | 376.82 - 464.73 | 409.51 | 139.5% |
| DCF (EBITDA 10y) | 367.59 - 479.31 | 411.86 | 140.9% |
| Fair Value | 67.51 - 67.51 | 67.51 | -60.52% |
| P/E | 177.75 - 221.16 | 197.63 | 15.6% |
| EV/EBITDA | 361.89 - 506.39 | 421.08 | 146.2% |
| EPV | 198.26 - 280.93 | 239.59 | 40.1% |
| DDM - Stable | 115.58 - 257.27 | 186.43 | 9.0% |
| DDM - Multi | 144.34 - 253.63 | 184.31 | 7.8% |
| Market Cap (mil) | 412.11 |
| Beta | -0.02 |
| Outstanding shares (mil) | 2.41 |
| Enterprise Value (mil) | 559.67 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.95% |
| Cost of Debt | 5.00% |
| WACC | 6.37% |