As of 2024-12-15, the Intrinsic Value of Tarkett SA (TKTT.PA) is
12.80 EUR. This TKTT.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 10.70 EUR, the upside of Tarkett SA is
19.60%.
The range of the Intrinsic Value is 7.24 - 24.75 EUR
12.80 EUR
Intrinsic Value
TKTT.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
7.24 - 24.75 |
12.80 |
19.6% |
| DCF (Growth 10y) |
8.69 - 26.76 |
14.45 |
35.0% |
| DCF (EBITDA 5y) |
8.24 - 21.68 |
13.60 |
27.1% |
| DCF (EBITDA 10y) |
9.27 - 23.43 |
14.79 |
38.3% |
| Fair Value |
2.71 - 2.71 |
2.71 |
-74.69% |
| P/E |
12.94 - 16.37 |
14.18 |
32.6% |
| EV/EBITDA |
14.52 - 37.92 |
21.49 |
100.8% |
| EPV |
20.06 - 36.92 |
28.49 |
166.3% |
| DDM - Stable |
3.33 - 9.57 |
6.45 |
-39.7% |
| DDM - Multi |
3.60 - 8.76 |
5.18 |
-51.6% |
TKTT.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
701.38 |
| Beta |
0.31 |
| Outstanding shares (mil) |
65.55 |
| Enterprise Value (mil) |
1,321.69 |
| Market risk premium |
5.82% |
| Cost of Equity |
9.23% |
| Cost of Debt |
4.25% |
| WACC |
6.02% |