As of 2024-12-13, the Intrinsic Value of Touax Sgtr Cite Sgt Cmte Taf Slm Touage Investissements Reunies SCA (TOUP.PA) is
9.75 EUR. This TOUP.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 4.00 EUR, the upside of Touax Sgtr Cite Sgt Cmte Taf Slm Touage Investissements Reunies SCA is
143.70%.
The range of the Intrinsic Value is (8.01) - 64.60 EUR
TOUP.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(8.01) - 64.60 |
9.75 |
143.7% |
| DCF (Growth 10y) |
(3.59) - 76.17 |
16.01 |
300.2% |
| DCF (EBITDA 5y) |
(18.38) - (7.71) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(11.00) - 7.40 |
(1,234.50) |
-123450.0% |
| Fair Value |
8.54 - 8.54 |
8.54 |
113.47% |
| P/E |
3.50 - 11.89 |
6.98 |
74.6% |
| EV/EBITDA |
(20.88) - (0.63) |
(13.44) |
-436.0% |
| EPV |
90.04 - 273.46 |
181.75 |
4443.7% |
| DDM - Stable |
0.74 - 2.97 |
1.86 |
-53.5% |
| DDM - Multi |
2.03 - 7.13 |
3.22 |
-19.6% |
TOUP.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
27.94 |
| Beta |
0.26 |
| Outstanding shares (mil) |
6.99 |
| Enterprise Value (mil) |
340.16 |
| Market risk premium |
5.82% |
| Cost of Equity |
21.72% |
| Cost of Debt |
7.95% |
| WACC |
7.14% |