As of 2024-12-11, the Intrinsic Value of Societe Marseillaise du Tunnel Prado Carenage SA (SMTPC.PA) is
37.50 EUR. This SMTPC.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 27.70 EUR, the upside of Societe Marseillaise du Tunnel Prado Carenage SA is
35.40%.
The range of the Intrinsic Value is 30.44 - 48.92 EUR
37.50 EUR
Intrinsic Value
SMTPC.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
30.44 - 48.92 |
37.50 |
35.4% |
| DCF (Growth 10y) |
32.97 - 51.48 |
40.09 |
44.7% |
| DCF (EBITDA 5y) |
23.39 - 38.07 |
30.81 |
11.2% |
| DCF (EBITDA 10y) |
27.99 - 42.96 |
35.16 |
26.9% |
| Fair Value |
55.55 - 55.55 |
55.55 |
100.53% |
| P/E |
22.47 - 29.28 |
26.37 |
-4.8% |
| EV/EBITDA |
14.80 - 28.31 |
24.18 |
-12.7% |
| EPV |
35.06 - 49.13 |
42.09 |
52.0% |
| DDM - Stable |
14.33 - 30.56 |
22.45 |
-19.0% |
| DDM - Multi |
22.58 - 35.91 |
27.60 |
-0.4% |
SMTPC.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
161.70 |
| Beta |
0.61 |
| Outstanding shares (mil) |
5.84 |
| Enterprise Value (mil) |
178.78 |
| Market risk premium |
6.25% |
| Cost of Equity |
9.20% |
| Cost of Debt |
5.00% |
| WACC |
7.70% |