As of 2024-12-13, the Intrinsic Value of Thermador Groupe SA (THEP.PA) is
101.23 EUR. This THEP.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 69.50 EUR, the upside of Thermador Groupe SA is
45.70%.
The range of the Intrinsic Value is 68.72 - 206.05 EUR
101.23 EUR
Intrinsic Value
THEP.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
68.72 - 206.05 |
101.23 |
45.7% |
| DCF (Growth 10y) |
76.71 - 215.99 |
110.02 |
58.3% |
| DCF (EBITDA 5y) |
53.70 - 104.80 |
71.36 |
2.7% |
| DCF (EBITDA 10y) |
66.70 - 127.14 |
87.46 |
25.8% |
| Fair Value |
84.73 - 84.73 |
84.73 |
21.91% |
| P/E |
106.52 - 127.23 |
119.30 |
71.7% |
| EV/EBITDA |
39.46 - 121.68 |
73.84 |
6.2% |
| EPV |
75.46 - 122.36 |
98.91 |
42.3% |
| DDM - Stable |
46.58 - 192.59 |
119.59 |
72.1% |
| DDM - Multi |
63.78 - 200.14 |
96.15 |
38.3% |
THEP.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
639.45 |
| Beta |
0.65 |
| Outstanding shares (mil) |
9.20 |
| Enterprise Value (mil) |
651.07 |
| Market risk premium |
5.82% |
| Cost of Equity |
7.26% |
| Cost of Debt |
5.00% |
| WACC |
7.01% |