As of 2024-12-11, the Intrinsic Value of Robertet SA (RBT.PA) is
543.45 EUR. This RBT.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 861.00 EUR, the upside of Robertet SA is
-36.90%.
The range of the Intrinsic Value is 364.69 - 1,009.42 EUR
543.45 EUR
Intrinsic Value
RBT.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
364.69 - 1,009.42 |
543.45 |
-36.9% |
| DCF (Growth 10y) |
421.63 - 1,072.07 |
603.90 |
-29.9% |
| DCF (EBITDA 5y) |
301.88 - 566.09 |
414.09 |
-51.9% |
| DCF (EBITDA 10y) |
375.70 - 676.92 |
499.92 |
-41.9% |
| Fair Value |
348.73 - 348.73 |
348.73 |
-59.50% |
| P/E |
435.79 - 865.20 |
677.74 |
-21.3% |
| EV/EBITDA |
262.47 - 551.89 |
439.20 |
-49.0% |
| EPV |
343.05 - 516.78 |
429.91 |
-50.1% |
| DDM - Stable |
307.70 - 961.68 |
634.69 |
-26.3% |
| DDM - Multi |
353.67 - 849.14 |
498.17 |
-42.1% |
RBT.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,866.43 |
| Beta |
0.63 |
| Outstanding shares (mil) |
2.17 |
| Enterprise Value (mil) |
2,038.63 |
| Market risk premium |
5.82% |
| Cost of Equity |
9.40% |
| Cost of Debt |
4.25% |
| WACC |
8.48% |