As of 2024-12-14, the Intrinsic Value of Televerbier SA (TVRB.PA) is
69.46 EUR. This TVRB.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 49.00 EUR, the upside of Televerbier SA is
41.80%.
The range of the Intrinsic Value is 53.62 - 100.59 EUR
69.46 EUR
Intrinsic Value
TVRB.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
53.62 - 100.59 |
69.46 |
41.8% |
| DCF (Growth 10y) |
45.37 - 78.79 |
56.73 |
15.8% |
| DCF (EBITDA 5y) |
80.40 - 146.06 |
115.20 |
135.1% |
| DCF (EBITDA 10y) |
76.81 - 144.87 |
110.60 |
125.7% |
| Fair Value |
73.94 - 73.94 |
73.94 |
50.90% |
| P/E |
36.97 - 65.64 |
50.69 |
3.4% |
| EV/EBITDA |
77.81 - 191.91 |
133.92 |
173.3% |
| EPV |
234.15 - 361.28 |
297.71 |
507.6% |
| DDM - Stable |
22.68 - 59.47 |
41.08 |
-16.2% |
| DDM - Multi |
31.10 - 67.10 |
42.90 |
-12.5% |
TVRB.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
68.60 |
| Beta |
-0.14 |
| Outstanding shares (mil) |
1.40 |
| Enterprise Value (mil) |
66.13 |
| Market risk premium |
5.82% |
| Cost of Equity |
7.30% |
| Cost of Debt |
4.25% |
| WACC |
6.02% |