As of 2024-12-13, the Intrinsic Value of Colas SA (RE.PA) is
225.32 EUR. This RE.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 175.00 EUR, the upside of Colas SA is
28.80%.
The range of the Intrinsic Value is 163.22 - 341.88 EUR
225.32 EUR
Intrinsic Value
RE.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
163.22 - 341.88 |
225.32 |
28.8% |
| DCF (Growth 10y) |
231.98 - 436.88 |
303.78 |
73.6% |
| DCF (EBITDA 5y) |
59.60 - 145.25 |
86.83 |
-50.4% |
| DCF (EBITDA 10y) |
129.13 - 224.15 |
160.60 |
-8.2% |
| Fair Value |
215.38 - 215.38 |
215.38 |
23.07% |
| P/E |
81.43 - 117.59 |
104.01 |
-40.6% |
| EV/EBITDA |
3.60 - 202.12 |
102.85 |
-41.2% |
| EPV |
135.88 - 182.11 |
159.00 |
-9.1% |
| DDM - Stable |
80.14 - 198.12 |
139.13 |
-20.5% |
| DDM - Multi |
258.25 - 446.36 |
322.91 |
84.5% |
RE.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,712.28 |
| Beta |
-0.68 |
| Outstanding shares (mil) |
32.64 |
| Enterprise Value (mil) |
7,768.28 |
| Market risk premium |
5.82% |
| Cost of Equity |
8.06% |
| Cost of Debt |
12.45% |
| WACC |
7.99% |