As of 2024-12-14, the Intrinsic Value of Renault SA (RNO.PA) is
41.65 EUR. This RNO.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 44.77 EUR, the upside of Renault SA is
-7.00%.
The range of the Intrinsic Value is (26.28) - 248.14 EUR
41.65 EUR
Intrinsic Value
RNO.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(26.28) - 248.14 |
41.65 |
-7.0% |
| DCF (Growth 10y) |
75.12 - 515.84 |
184.45 |
312.0% |
| DCF (EBITDA 5y) |
(49.55) - (12.17) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(15.98) - 27.10 |
3.42 |
-92.4% |
| Fair Value |
24.19 - 24.19 |
24.19 |
-45.96% |
| P/E |
33.49 - 74.59 |
46.19 |
3.2% |
| EV/EBITDA |
(65.23) - 12.41 |
(40.58) |
-190.6% |
| EPV |
(9.93) - 13.27 |
1.67 |
-96.3% |
| DDM - Stable |
16.16 - 33.29 |
24.73 |
-44.8% |
| DDM - Multi |
54.76 - 87.20 |
67.23 |
50.2% |
RNO.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12,934.23 |
| Beta |
1.01 |
| Outstanding shares (mil) |
288.90 |
| Enterprise Value (mil) |
61,823.23 |
| Market risk premium |
5.82% |
| Cost of Equity |
20.02% |
| Cost of Debt |
4.25% |
| WACC |
5.75% |