As of 2024-12-15, the Intrinsic Value of Tonnellerie Francois Freres SA (TFF.PA) is 25.41 EUR. This TFF.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.50 EUR, the upside of Tonnellerie Francois Freres SA is -13.80%.

The range of the Intrinsic Value is 16.00 - 46.50 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	16.00 - 46.50	25.41	-13.8%
DCF (Growth 10y)	27.12 - 67.81	39.76	34.8%
DCF (EBITDA 5y)	26.04 - 48.22	36.97	25.3%
DCF (EBITDA 10y)	34.41 - 62.71	47.74	61.8%
Fair Value	49.45 - 49.45	49.45	67.62%
P/E	40.96 - 59.99	49.92	69.2%
EV/EBITDA	15.78 - 31.73	23.98	-18.7%
EPV	10.23 - 17.85	14.04	-52.4%
DDM - Stable	19.75 - 54.66	37.21	26.1%
DDM - Multi	30.07 - 64.57	41.02	39.1%