As of 2024-12-12, the Intrinsic Value of Publicis Groupe SA (PUB.PA) is 9.53 EUR. This PUB.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 103.00 EUR, the upside of Publicis Groupe SA is -90.70%.

The range of the Intrinsic Value is (10.31) - 179.16 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	(10.31) - 179.16	9.53	-90.7%
DCF (Growth 10y)	(14.79) - 97.03	(2.82)	-102.7%
DCF (EBITDA 5y)	(4.24) - 3.03	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(1.01) - 10.30	4.94	-95.2%
Fair Value	75.32 - 75.32	75.32	-26.87%
P/E	67.80 - 111.72	87.92	-14.6%
EV/EBITDA	43.48 - 78.54	58.69	-43.0%
EPV	243.94 - 354.57	299.25	190.5%
DDM - Stable	67.69 - 461.57	264.63	156.9%
DDM - Multi	73.13 - 369.22	120.18	16.7%