As of 2024-12-15, the Intrinsic Value of Tessi SA (TES.PA) is
162.43 EUR. This TES.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 168.60 EUR, the upside of Tessi SA is
-3.70%.
The range of the Intrinsic Value is 109.65 - 275.48 EUR
162.43 EUR
Intrinsic Value
TES.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
109.65 - 275.48 |
162.43 |
-3.7% |
| DCF (Growth 10y) |
144.51 - 327.23 |
203.07 |
20.4% |
| DCF (EBITDA 5y) |
58.84 - 93.57 |
70.51 |
-58.2% |
| DCF (EBITDA 10y) |
99.96 - 147.89 |
117.32 |
-30.4% |
| Fair Value |
81.73 - 81.73 |
81.73 |
-51.52% |
| P/E |
152.38 - 253.50 |
194.08 |
15.1% |
| EV/EBITDA |
132.08 - 198.79 |
159.97 |
-5.1% |
| EPV |
288.17 - 387.19 |
337.68 |
100.3% |
| DDM - Stable |
149.37 - 387.43 |
268.40 |
59.2% |
| DDM - Multi |
78.07 - 156.39 |
104.04 |
-38.3% |
TES.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
549.82 |
| Beta |
0.94 |
| Outstanding shares (mil) |
3.26 |
| Enterprise Value (mil) |
714.13 |
| Market risk premium |
5.23% |
| Cost of Equity |
9.24% |
| Cost of Debt |
5.00% |
| WACC |
7.30% |