As of 2024-12-14, the Intrinsic Value of PSB Industries SA (PSB.PA) is
34.84 EUR. This PSB.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 30.00 EUR, the upside of PSB Industries SA is
16.10%.
The range of the Intrinsic Value is 21.33 - 103.32 EUR
34.84 EUR
Intrinsic Value
PSB.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
21.33 - 103.32 |
34.84 |
16.1% |
| DCF (Growth 10y) |
62.06 - 302.14 |
101.73 |
239.1% |
| DCF (EBITDA 5y) |
20.78 - 30.07 |
23.30 |
-22.3% |
| DCF (EBITDA 10y) |
39.10 - 56.54 |
44.40 |
48.0% |
| Fair Value |
4.00 - 4.00 |
4.00 |
-86.67% |
| P/E |
(81.98) - (56.30) |
(63.15) |
-310.5% |
| EV/EBITDA |
66.21 - 104.20 |
78.44 |
161.5% |
| EPV |
32.88 - 43.31 |
38.10 |
27.0% |
| DDM - Stable |
(45.10) - (167.82) |
(106.46) |
-454.9% |
| DDM - Multi |
10.11 - 30.36 |
15.31 |
-49.0% |
PSB.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
107.70 |
| Beta |
0.81 |
| Outstanding shares (mil) |
3.59 |
| Enterprise Value (mil) |
101.65 |
| Market risk premium |
5.23% |
| Cost of Equity |
7.83% |
| Cost of Debt |
4.25% |
| WACC |
5.71% |