As of 2024-12-14, the Intrinsic Value of Fiducial Real Estate SA (ORIA.PA) is
251.03 EUR. This ORIA.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 176.00 EUR, the upside of Fiducial Real Estate SA is
42.60%.
The range of the Intrinsic Value is 198.98 - 332.64 EUR
251.03 EUR
Intrinsic Value
ORIA.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
198.98 - 332.64 |
251.03 |
42.6% |
| DCF (Growth 10y) |
219.94 - 350.72 |
271.07 |
54.0% |
| DCF (EBITDA 5y) |
400.80 - 509.33 |
457.05 |
159.7% |
| DCF (EBITDA 10y) |
384.00 - 502.61 |
443.40 |
151.9% |
| Fair Value |
70.97 - 70.97 |
70.97 |
-59.68% |
| P/E |
170.41 - 297.66 |
188.05 |
6.8% |
| EV/EBITDA |
376.89 - 479.31 |
439.35 |
149.6% |
| EPV |
209.68 - 271.45 |
240.57 |
36.7% |
| DDM - Stable |
131.48 - 282.57 |
207.03 |
17.6% |
| DDM - Multi |
161.12 - 269.04 |
201.51 |
14.5% |
ORIA.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
424.86 |
| Beta |
0.04 |
| Outstanding shares (mil) |
2.41 |
| Enterprise Value (mil) |
569.60 |
| Market risk premium |
5.82% |
| Cost of Equity |
6.58% |
| Cost of Debt |
5.00% |
| WACC |
6.07% |