As of 2024-12-15, the Intrinsic Value of Trigano SA (TRI.PA) is
223.02 EUR. This TRI.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 124.30 EUR, the upside of Trigano SA is
79.40%.
The range of the Intrinsic Value is 192.29 - 267.01 EUR
223.02 EUR
Intrinsic Value
TRI.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
192.29 - 267.01 |
223.02 |
79.4% |
| DCF (Growth 10y) |
221.69 - 302.56 |
255.12 |
105.2% |
| DCF (EBITDA 5y) |
126.79 - 173.83 |
155.82 |
25.4% |
| DCF (EBITDA 10y) |
172.13 - 225.13 |
201.96 |
62.5% |
| Fair Value |
257.95 - 257.95 |
257.95 |
107.52% |
| P/E |
81.87 - 163.15 |
124.61 |
0.2% |
| EV/EBITDA |
83.10 - 202.28 |
144.69 |
16.4% |
| EPV |
234.31 - 294.28 |
264.30 |
112.6% |
| DDM - Stable |
124.59 - 228.82 |
176.70 |
42.2% |
| DDM - Multi |
147.40 - 212.33 |
174.12 |
40.1% |
TRI.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,403.96 |
| Beta |
1.52 |
| Outstanding shares (mil) |
19.34 |
| Enterprise Value (mil) |
2,396.36 |
| Market risk premium |
5.82% |
| Cost of Equity |
9.56% |
| Cost of Debt |
4.25% |
| WACC |
9.16% |