As of 2025-05-31, the Intrinsic Value of Tonnellerie Francois Freres SA (TFF.PA) is 28.76 EUR. This TFF.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.80 EUR, the upside of Tonnellerie Francois Freres SA is 26.10%.
The range of the Intrinsic Value is 19.20 - 48.25 EUR
Based on its market price of 22.80 EUR and our intrinsic valuation, Tonnellerie Francois Freres SA (TFF.PA) is undervalued by 26.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.20 - 48.25 | 28.76 | 26.1% |
| DCF (Growth 10y) | 26.35 - 58.03 | 36.85 | 61.6% |
| DCF (EBITDA 5y) | 24.14 - 40.08 | 31.05 | 36.2% |
| DCF (EBITDA 10y) | 29.80 - 47.95 | 37.59 | 64.9% |
| Fair Value | 34.88 - 34.88 | 34.88 | 53.00% |
| P/E | 34.24 - 46.24 | 39.53 | 73.4% |
| EV/EBITDA | 12.92 - 33.61 | 23.14 | 1.5% |
| EPV | 9.88 - 15.70 | 12.79 | -43.9% |
| DDM - Stable | 12.58 - 30.30 | 21.44 | -6.0% |
| DDM - Multi | 24.03 - 43.88 | 30.95 | 35.7% |
| Market Cap (mil) | 494.30 |
| Beta | 0.18 |
| Outstanding shares (mil) | 21.68 |
| Enterprise Value (mil) | 793.46 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.84% |
| Cost of Debt | 5.00% |
| WACC | 7.22% |