As of 2024-12-14, the Intrinsic Value of Television Francaise 1 SA (TFI.PA) is
11.97 EUR. This TFI.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 7.29 EUR, the upside of Television Francaise 1 SA is
64.20%.
The range of the Intrinsic Value is 10.51 - 14.11 EUR
11.97 EUR
Intrinsic Value
TFI.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
10.51 - 14.11 |
11.97 |
64.2% |
| DCF (Growth 10y) |
11.38 - 15.07 |
12.89 |
76.7% |
| DCF (EBITDA 5y) |
8.20 - 10.42 |
9.04 |
23.9% |
| DCF (EBITDA 10y) |
9.68 - 12.05 |
10.61 |
45.4% |
| Fair Value |
22.11 - 22.11 |
22.11 |
203.04% |
| P/E |
6.61 - 14.90 |
11.08 |
51.9% |
| EV/EBITDA |
6.95 - 13.66 |
9.48 |
29.9% |
| EPV |
30.88 - 38.97 |
34.92 |
378.7% |
| DDM - Stable |
5.69 - 10.82 |
8.25 |
13.1% |
| DDM - Multi |
8.01 - 11.57 |
9.45 |
29.5% |
TFI.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,539.41 |
| Beta |
1.25 |
| Outstanding shares (mil) |
211.02 |
| Enterprise Value (mil) |
1,160.31 |
| Market risk premium |
5.82% |
| Cost of Equity |
9.62% |
| Cost of Debt |
5.00% |
| WACC |
8.85% |