As of 2024-12-13, the Intrinsic Value of Sogeclair SA (SOG.PA) is
27.56 EUR. This SOG.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 19.05 EUR, the upside of Sogeclair SA is
44.70%.
The range of the Intrinsic Value is 17.16 - 68.53 EUR
27.56 EUR
Intrinsic Value
SOG.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
17.16 - 68.53 |
27.56 |
44.7% |
| DCF (Growth 10y) |
28.87 - 111.81 |
45.77 |
140.3% |
| DCF (EBITDA 5y) |
27.58 - 39.87 |
33.80 |
77.4% |
| DCF (EBITDA 10y) |
33.84 - 52.68 |
42.76 |
124.5% |
| Fair Value |
16.16 - 16.16 |
16.16 |
-15.15% |
| P/E |
16.85 - 33.06 |
24.26 |
27.4% |
| EV/EBITDA |
23.16 - 33.92 |
29.05 |
52.5% |
| EPV |
26.17 - 40.77 |
33.47 |
75.7% |
| DDM - Stable |
5.09 - 21.14 |
13.11 |
-31.2% |
| DDM - Multi |
25.56 - 73.24 |
36.92 |
93.8% |
SOG.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
58.28 |
| Beta |
0.32 |
| Outstanding shares (mil) |
3.06 |
| Enterprise Value (mil) |
63.09 |
| Market risk premium |
6.25% |
| Cost of Equity |
8.82% |
| Cost of Debt |
4.25% |
| WACC |
7.20% |