The Discounted Cash Flow (DCF) valuation of Touax Sgtr Cite Sgt Cmte Taf Slm Touage Investissements Reunies SCA (TOUP.PA) is 5.60 EUR. With the latest stock price at 4.62 EUR, the upside of Touax Sgtr Cite Sgt Cmte Taf Slm Touage Investissements Reunies SCA based on DCF is 21.2%.

Is TOUP.PA a buy or a sell?

Based on the latest price of 4.62 EUR and our DCF valuation, Touax Sgtr Cite Sgt Cmte Taf Slm Touage Investissements Reunies SCA (TOUP.PA) is a buy. Buying TOUP.PA stocks now will result in a potential gain of 21.2%.

	Range	Selected
WACC / Discount Rate	4.3% - 16.9%	10.6%
Long-term Growth Rate	0.0% - 1.0%	0.5%
Fair Price	(9.47) - 81.20	5.60
Upside	-304.9% - 1657.7%	21.2%

4.62 EUR

Stock Price

5.60 EUR

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

TOUP.PA DCF Valuation: Revenue & Expenses Forecast

(EUR in millions)		Projections

	12-2024	12-2025	12-2026	12-2027	12-2028	12-2029

Revenue	199	209	213	217	222	226
% Growth	2%	5%	2%	2%	2%	2%

Cost of goods sold	0	0	0	0	0	0
% of Revenue	0%	0%	0%	0%	0%	0%

Selling, G&A expenses	(20)	(21)	(21)	(22)	(22)	(22)
% of Revenue	10%	10%	10%	10%	10%	10%

Research & Development	0	0	0	0	0	0
% of Revenue	0%	0%	0%	0%	0%	0%

Net interest & other expenses	(174)	(183)	(187)	(191)	(194)	(198)
% of Revenue	88%	88%	88%	88%	88%	88%

Tax expense	(2)	(1)	(1)	(1)	(1)	(1)
Tax rate	34%	20%	20%	20%	20%	20%

Net profit	3	4	4	4	4	4
% Margin	2%	2%	2%	2%	2%	2%