As of 2025-07-16, the Intrinsic Value of Paris Realty Fund SA (PAR.PA) is 34.17 EUR. This PAR.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.00 EUR, the upside of Paris Realty Fund SA is -16.70%.
The range of the Intrinsic Value is (2.35) - 419.44 EUR
Based on its market price of 41.00 EUR and our intrinsic valuation, Paris Realty Fund SA (PAR.PA) is overvalued by 16.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2.35) - 419.44 | 34.17 | -16.7% |
| DCF (Growth 10y) | 0.42 - 403.88 | 35.85 | -12.6% |
| DCF (EBITDA 5y) | 1.14 - 24.06 | 10.71 | -73.9% |
| DCF (EBITDA 10y) | 2.42 - 34.55 | 15.48 | -62.2% |
| Fair Value | -17.72 - -17.72 | -17.72 | -143.21% |
| P/E | (43.94) - (43.51) | (50.49) | -223.2% |
| EV/EBITDA | (1.01) - 24.89 | 9.42 | -77.0% |
| EPV | (79.03) - (108.52) | (93.78) | -328.7% |
| DDM - Stable | (42.70) - (182.88) | (112.79) | -375.1% |
| DDM - Multi | (41.38) - (139.41) | (64.01) | -256.1% |
| Market Cap (mil) | 62.32 |
| Beta | -0.34 |
| Outstanding shares (mil) | 1.52 |
| Enterprise Value (mil) | 137.91 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.78% |
| Cost of Debt | 7.75% |
| WACC | 7.07% |