As of 2024-12-11, the Intrinsic Value of Gerard Perrier Industrie SA (PERR.PA) is
83.28 EUR. This PERR.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 85.60 EUR, the upside of Gerard Perrier Industrie SA is
-2.70%.
The range of the Intrinsic Value is 61.71 - 137.34 EUR
83.28 EUR
Intrinsic Value
PERR.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
61.71 - 137.34 |
83.28 |
-2.7% |
| DCF (Growth 10y) |
69.30 - 146.76 |
91.57 |
7.0% |
| DCF (EBITDA 5y) |
70.92 - 88.78 |
77.12 |
-9.9% |
| DCF (EBITDA 10y) |
81.94 - 108.15 |
91.73 |
7.2% |
| Fair Value |
49.54 - 49.54 |
49.54 |
-42.13% |
| P/E |
65.20 - 84.94 |
79.85 |
-6.7% |
| EV/EBITDA |
62.66 - 81.07 |
70.41 |
-17.7% |
| EPV |
57.30 - 78.37 |
67.84 |
-20.7% |
| DDM - Stable |
48.25 - 153.98 |
101.12 |
18.1% |
| DDM - Multi |
63.15 - 150.81 |
88.36 |
3.2% |
PERR.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
322.77 |
| Beta |
0.13 |
| Outstanding shares (mil) |
3.77 |
| Enterprise Value (mil) |
311.84 |
| Market risk premium |
5.82% |
| Cost of Equity |
7.31% |
| Cost of Debt |
5.00% |
| WACC |
6.94% |