As of 2025-07-04, the Intrinsic Value of Televerbier SA (TVRB.PA) is 63.12 EUR. This TVRB.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 52.00 EUR, the upside of Televerbier SA is 21.40%.
The range of the Intrinsic Value is 37.46 - 145.05 EUR
Based on its market price of 52.00 EUR and our intrinsic valuation, Televerbier SA (TVRB.PA) is undervalued by 21.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 37.46 - 145.05 | 63.12 | 21.4% |
| DCF (Growth 10y) | 36.85 - 129.32 | 59.06 | 13.6% |
| DCF (EBITDA 5y) | 110.41 - 136.60 | 118.77 | 128.4% |
| DCF (EBITDA 10y) | 99.68 - 132.13 | 111.28 | 114.0% |
| Fair Value | 102.66 - 102.66 | 102.66 | 97.43% |
| P/E | 46.58 - 85.01 | 66.53 | 28.0% |
| EV/EBITDA | 91.26 - 165.12 | 113.96 | 119.2% |
| EPV | 220.23 - 305.74 | 262.99 | 405.7% |
| DDM - Stable | 41.52 - 149.70 | 95.61 | 83.9% |
| DDM - Multi | 39.99 - 114.74 | 59.64 | 14.7% |
| Market Cap (mil) | 72.80 |
| Beta | -0.59 |
| Outstanding shares (mil) | 1.40 |
| Enterprise Value (mil) | 99.03 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.70% |
| Cost of Debt | 4.25% |
| WACC | 5.50% |