As of 2025-08-06, the Intrinsic Value of Patrimoine et Commerce SCA (PAT.PA) is 31.79 EUR. This PAT.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.30 EUR, the upside of Patrimoine et Commerce SCA is 36.50%.
The range of the Intrinsic Value is 22.18 - 47.00 EUR
Based on its market price of 23.30 EUR and our intrinsic valuation, Patrimoine et Commerce SCA (PAT.PA) is undervalued by 36.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 22.18 - 47.00 | 31.79 | 36.5% |
| DCF (Growth 10y) | 29.79 - 56.59 | 40.21 | 72.6% |
| DCF (EBITDA 5y) | 32.82 - 48.03 | 40.05 | 71.9% |
| DCF (EBITDA 10y) | 37.97 - 55.85 | 46.31 | 98.7% |
| Fair Value | 47.79 - 47.79 | 47.79 | 105.11% |
| P/E | 14.59 - 30.17 | 24.44 | 4.9% |
| EV/EBITDA | 23.68 - 57.23 | 36.24 | 55.5% |
| EPV | (7.54) - (2.75) | (5.14) | -122.1% |
| DDM - Stable | 18.32 - 38.47 | 28.40 | 21.9% |
| DDM - Multi | 26.32 - 44.43 | 33.19 | 42.4% |
| Market Cap (mil) | 372.10 |
| Beta | 0.29 |
| Outstanding shares (mil) | 15.97 |
| Enterprise Value (mil) | 766.76 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.86% |
| Cost of Debt | 4.25% |
| WACC | 5.93% |