As of 2024-12-13, the Intrinsic Value of Precia SA (PREC.PA) is
23.86 EUR. This PREC.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 26.60 EUR, the upside of Precia SA is
-10.30%.
The range of the Intrinsic Value is 15.75 - 61.95 EUR
23.86 EUR
Intrinsic Value
PREC.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
15.75 - 61.95 |
23.86 |
-10.3% |
| DCF (Growth 10y) |
16.25 - 59.11 |
23.83 |
-10.4% |
| DCF (EBITDA 5y) |
18.97 - 23.20 |
21.44 |
-19.4% |
| DCF (EBITDA 10y) |
19.76 - 25.47 |
22.82 |
-14.2% |
| Fair Value |
5.19 - 5.19 |
5.19 |
-80.47% |
| P/E |
13.63 - 24.33 |
17.30 |
-35.0% |
| EV/EBITDA |
22.85 - 28.95 |
26.38 |
-0.8% |
| EPV |
80.79 - 112.52 |
96.66 |
263.4% |
| DDM - Stable |
12.38 - 61.32 |
36.85 |
38.5% |
| DDM - Multi |
18.32 - 64.28 |
27.82 |
4.6% |
PREC.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
143.81 |
| Beta |
0.30 |
| Outstanding shares (mil) |
5.41 |
| Enterprise Value (mil) |
135.89 |
| Market risk premium |
6.25% |
| Cost of Equity |
6.70% |
| Cost of Debt |
4.25% |
| WACC |
6.11% |