As of 2026-04-04, the Intrinsic Value of Televerbier SA (TVRB.PA) is 63.53 EUR. This TVRB.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 64.50 EUR, the upside of Televerbier SA is -1.50%.
The range of the Intrinsic Value is 41.46 - 132.22 EUR
Based on its market price of 64.50 EUR and our intrinsic valuation, Televerbier SA (TVRB.PA) is overvalued by 1.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 41.46 - 132.22 | 63.53 | -1.5% |
| DCF (Growth 10y) | 42.07 - 122.06 | 61.69 | -4.4% |
| DCF (EBITDA 5y) | 86.29 - 151.29 | 118.49 | 83.7% |
| DCF (EBITDA 10y) | 80.89 - 147.79 | 112.55 | 74.5% |
| Fair Value | 143.83 - 143.83 | 143.83 | 122.99% |
| P/E | 43.99 - 90.32 | 65.05 | 0.8% |
| EV/EBITDA | 94.56 - 188.93 | 150.68 | 133.6% |
| EPV | 212.66 - 305.81 | 259.24 | 301.9% |
| DDM - Stable | 53.07 - 192.83 | 122.95 | 90.6% |
| DDM - Multi | 39.89 - 115.06 | 59.52 | -7.7% |
| Market Cap (mil) | 90.30 |
| Beta | -0.14 |
| Outstanding shares (mil) | 1.40 |
| Enterprise Value (mil) | 99.81 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.14% |
| Cost of Debt | 4.25% |
| WACC | 5.98% |