As of 2024-12-15, the Intrinsic Value of Groupe Partouche SA (PARP.PA) is
28.00 EUR. This PARP.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 20.00 EUR, the upside of Groupe Partouche SA is
40.00%.
The range of the Intrinsic Value is 16.23 - 54.10 EUR
28.00 EUR
Intrinsic Value
PARP.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
16.23 - 54.10 |
28.00 |
40.0% |
| DCF (Growth 10y) |
23.39 - 69.20 |
37.68 |
88.4% |
| DCF (EBITDA 5y) |
23.02 - 39.78 |
29.85 |
49.3% |
| DCF (EBITDA 10y) |
29.70 - 54.96 |
39.91 |
99.6% |
| Fair Value |
3.80 - 3.80 |
3.80 |
-81.02% |
| P/E |
10.16 - 51.25 |
27.81 |
39.0% |
| EV/EBITDA |
17.91 - 36.04 |
27.00 |
35.0% |
| EPV |
133.03 - 245.85 |
189.44 |
847.2% |
| DDM - Stable |
4.21 - 12.76 |
8.49 |
-57.6% |
| DDM - Multi |
18.24 - 44.24 |
25.95 |
29.8% |
PARP.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
192.60 |
| Beta |
0.37 |
| Outstanding shares (mil) |
9.63 |
| Enterprise Value (mil) |
349.37 |
| Market risk premium |
5.82% |
| Cost of Equity |
9.48% |
| Cost of Debt |
5.07% |
| WACC |
6.65% |