As of 2024-12-12, the Intrinsic Value of Compagnie Plastic Omnium SE (POM.PA) is
24.01 EUR. This POM.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 8.08 EUR, the upside of Compagnie Plastic Omnium SE is
197.20%.
The range of the Intrinsic Value is 15.74 - 40.52 EUR
24.01 EUR
Intrinsic Value
POM.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
15.74 - 40.52 |
24.01 |
197.2% |
| DCF (Growth 10y) |
15.21 - 37.42 |
22.67 |
180.6% |
| DCF (EBITDA 5y) |
0.59 - 6.38 |
3.27 |
-59.5% |
| DCF (EBITDA 10y) |
4.93 - 11.47 |
7.86 |
-2.7% |
| Fair Value |
16.98 - 16.98 |
16.98 |
110.10% |
| P/E |
6.03 - 10.16 |
8.13 |
0.6% |
| EV/EBITDA |
(2.18) - 10.33 |
5.98 |
-26.0% |
| EPV |
73.87 - 120.25 |
97.06 |
1101.2% |
| DDM - Stable |
6.70 - 17.07 |
11.89 |
47.1% |
| DDM - Multi |
8.62 - 17.63 |
11.63 |
43.9% |
POM.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,162.84 |
| Beta |
1.18 |
| Outstanding shares (mil) |
143.92 |
| Enterprise Value (mil) |
2,816.09 |
| Market risk premium |
5.82% |
| Cost of Equity |
9.41% |
| Cost of Debt |
4.69% |
| WACC |
5.60% |