As of 2025-05-21, the Intrinsic Value of Groupe Partouche SA (PARP.PA) is 20.26 EUR. This PARP.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.00 EUR, the upside of Groupe Partouche SA is 6.60%.
The range of the Intrinsic Value is 12.99 - 32.33 EUR
Based on its market price of 19.00 EUR and our intrinsic valuation, Groupe Partouche SA (PARP.PA) is undervalued by 6.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.99 - 32.33 | 20.26 | 6.6% |
| DCF (Growth 10y) | 8.21 - 22.35 | 13.55 | -28.7% |
| DCF (EBITDA 5y) | 12.83 - 28.66 | 20.82 | 9.6% |
| DCF (EBITDA 10y) | 16.65 - 34.70 | 25.52 | 34.3% |
| Fair Value | 0.57 - 0.57 | 0.57 | -97.01% |
| P/E | 1.40 - 24.12 | 9.88 | -48.0% |
| EV/EBITDA | 25.73 - 151.19 | 82.00 | 331.6% |
| EPV | 206.07 - 261.19 | 233.63 | 1129.6% |
| DDM - Stable | 0.93 - 2.04 | 1.48 | -92.2% |
| DDM - Multi | 20.00 - 29.11 | 23.39 | 23.1% |
| Market Cap (mil) | 182.97 |
| Beta | 0.31 |
| Outstanding shares (mil) | 9.63 |
| Enterprise Value (mil) | 361.98 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.79% |
| Cost of Debt | 4.25% |
| WACC | 5.37% |