As of 2024-12-12, the Intrinsic Value of Pharmagest Interactive SA (PHA.PA) is 48.37 EUR. This PHA.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 81.90 EUR, the upside of Pharmagest Interactive SA is -40.90%.

The range of the Intrinsic Value is 32.59 - 96.88 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	32.59 - 96.88	48.37	-40.9%
DCF (Growth 10y)	37.53 - 104.12	54.01	-34.1%
DCF (EBITDA 5y)	34.98 - 52.92	42.45	-48.2%
DCF (EBITDA 10y)	39.16 - 60.63	47.99	-41.4%
Fair Value	22.04 - 22.04	22.04	-73.08%
P/E	71.81 - 172.55	98.59	20.4%
EV/EBITDA	41.71 - 86.43	66.62	-18.7%
EPV	19.73 - 28.27	24.00	-70.7%
DDM - Stable	44.78 - 172.75	108.76	32.8%
DDM - Multi	30.18 - 87.23	44.46	-45.7%