As of 2024-12-14, the Intrinsic Value of Paragon Id SA (PID.PA) is
87.78 EUR. This PID.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 38.01 EUR, the upside of Paragon Id SA is
130.90%.
The range of the Intrinsic Value is 30.50 - 952.45 EUR
87.78 EUR
Intrinsic Value
PID.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
30.50 - 952.45 |
87.78 |
130.9% |
| DCF (Growth 10y) |
85.45 - 1,748.54 |
189.00 |
397.2% |
| DCF (EBITDA 5y) |
13.20 - 57.30 |
32.23 |
-15.2% |
| DCF (EBITDA 10y) |
40.47 - 107.21 |
68.41 |
80.0% |
| Fair Value |
-0.44 - -0.44 |
-0.44 |
-101.15% |
| P/E |
(1.61) - (2.05) |
(1.94) |
-105.1% |
| EV/EBITDA |
(17.69) - 18.56 |
(2.43) |
-106.4% |
| EPV |
128.66 - 218.93 |
173.79 |
357.2% |
| DDM - Stable |
(1.26) - (9.12) |
(5.19) |
-113.6% |
| DDM - Multi |
35.77 - 208.26 |
61.72 |
62.4% |
PID.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
75.33 |
| Beta |
-0.34 |
| Outstanding shares (mil) |
1.98 |
| Enterprise Value (mil) |
152.07 |
| Market risk premium |
5.82% |
| Cost of Equity |
6.03% |
| Cost of Debt |
5.07% |
| WACC |
5.18% |