As of 2024-12-14, the Intrinsic Value of Hermes International SCA (RMS.PA) is
1,483.39 EUR. This RMS.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 2,274.00 EUR, the upside of Hermes International SCA is
-34.80%.
The range of the Intrinsic Value is 957.92 - 3,887.62 EUR
1,483.39 EUR
Intrinsic Value
RMS.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
957.92 - 3,887.62 |
1,483.39 |
-34.8% |
| DCF (Growth 10y) |
1,178.25 - 4,595.58 |
1,795.82 |
-21.0% |
| DCF (EBITDA 5y) |
752.81 - 1,174.33 |
1,001.38 |
-56.0% |
| DCF (EBITDA 10y) |
966.87 - 1,539.48 |
1,274.70 |
-43.9% |
| Fair Value |
1,062.97 - 1,062.97 |
1,062.97 |
-53.26% |
| P/E |
718.57 - 865.68 |
788.77 |
-65.3% |
| EV/EBITDA |
505.54 - 927.03 |
743.05 |
-67.3% |
| EPV |
461.95 - 639.17 |
550.56 |
-75.8% |
| DDM - Stable |
473.68 - 2,763.81 |
1,618.74 |
-28.8% |
| DDM - Multi |
827.83 - 3,560.21 |
1,322.17 |
-41.9% |
RMS.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
238,156.02 |
| Beta |
1.52 |
| Outstanding shares (mil) |
104.73 |
| Enterprise Value (mil) |
230,859.02 |
| Market risk premium |
5.82% |
| Cost of Equity |
7.83% |
| Cost of Debt |
5.00% |
| WACC |
7.80% |