As of 2024-12-14, the Intrinsic Value of Orpea SA (ORP.PA) is
155.31 EUR. This ORP.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 5.21 EUR, the upside of Orpea SA is
2,879.30%.
The range of the Intrinsic Value is 123.99 - 201.61 EUR
155.31 EUR
Intrinsic Value
ORP.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
123.99 - 201.61 |
155.31 |
2879.3% |
| DCF (Growth 10y) |
188.52 - 288.23 |
228.85 |
4289.9% |
| DCF (EBITDA 5y) |
83.46 - 104.17 |
97.66 |
1773.3% |
| DCF (EBITDA 10y) |
139.63 - 170.06 |
158.88 |
2947.7% |
| Fair Value |
42.05 - 42.05 |
42.05 |
706.72% |
| P/E |
102.91 - 171.41 |
136.62 |
2520.8% |
| EV/EBITDA |
78.99 - 179.88 |
126.62 |
2329.0% |
| EPV |
0.64 - 9.72 |
5.18 |
-0.6% |
| DDM - Stable |
22.19 - 62.33 |
42.26 |
710.7% |
| DDM - Multi |
15.58 - 43.57 |
23.99 |
360.3% |
ORP.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
839.76 |
| Beta |
7.96 |
| Outstanding shares (mil) |
161.09 |
| Enterprise Value (mil) |
9,388.63 |
| Market risk premium |
5.82% |
| Cost of Equity |
19.84% |
| Cost of Debt |
5.00% |
| WACC |
5.16% |