As of 2024-12-14, the Intrinsic Value of Fonciere Volta SA (SPEL.PA) is
11.46 EUR. This SPEL.PA valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 7.95 EUR, the upside of Fonciere Volta SA is
44.20%.
The range of the Intrinsic Value is 4.49 - 22.57 EUR
11.46 EUR
Intrinsic Value
SPEL.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(93.79) - (10.98) |
(13.07) |
-264.4% |
| DCF (Growth 10y) |
(11.35) - (107.04) |
(13.78) |
-273.3% |
| DCF (EBITDA 5y) |
4.49 - 22.57 |
11.46 |
44.2% |
| DCF (EBITDA 10y) |
1.64 - 29.73 |
11.15 |
40.2% |
| Fair Value |
-14.81 - -14.81 |
-14.81 |
-286.27% |
| P/E |
(5.34) - (8.28) |
(6.44) |
-181.0% |
| EV/EBITDA |
(1.47) - 16.00 |
6.61 |
-16.8% |
| EPV |
(16.75) - (34.98) |
(25.87) |
-425.4% |
| DDM - Stable |
(10.10) - (43.47) |
(26.79) |
-436.9% |
| DDM - Multi |
(6.89) - (23.88) |
(10.79) |
-235.8% |
SPEL.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
83.83 |
| Beta |
0.39 |
| Outstanding shares (mil) |
10.54 |
| Enterprise Value (mil) |
168.85 |
| Market risk premium |
5.82% |
| Cost of Equity |
6.10% |
| Cost of Debt |
13.50% |
| WACC |
8.42% |