As of 2024-12-12, the Intrinsic Value of Sqli SA (SQI.PA) is
27.87 EUR. This SQI.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 54.00 EUR, the upside of Sqli SA is
-48.40%.
The range of the Intrinsic Value is 17.36 - 56.96 EUR
27.87 EUR
Intrinsic Value
SQI.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
17.36 - 56.96 |
27.87 |
-48.4% |
| DCF (Growth 10y) |
20.63 - 60.17 |
31.20 |
-42.2% |
| DCF (EBITDA 5y) |
14.00 - 22.90 |
18.19 |
-66.3% |
| DCF (EBITDA 10y) |
16.50 - 25.98 |
20.84 |
-61.4% |
| Fair Value |
116.58 - 116.58 |
116.58 |
115.88% |
| P/E |
14.67 - 80.11 |
45.35 |
-16.0% |
| EV/EBITDA |
25.11 - 47.92 |
38.29 |
-29.1% |
| EPV |
50.53 - 66.06 |
58.29 |
8.0% |
| DDM - Stable |
46.30 - 140.61 |
93.46 |
73.1% |
| DDM - Multi |
11.25 - 26.16 |
15.68 |
-71.0% |
SQI.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
251.84 |
| Beta |
1.16 |
| Outstanding shares (mil) |
4.66 |
| Enterprise Value (mil) |
288.37 |
| Market risk premium |
5.82% |
| Cost of Equity |
8.52% |
| Cost of Debt |
4.56% |
| WACC |
7.50% |