As of 2024-12-13, the Intrinsic Value of Unibel SA (UNBL.PA) is
1,138.43 EUR. This UNBL.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 830.00 EUR, the upside of Unibel SA is
37.20%.
The range of the Intrinsic Value is 841.09 - 1,638.14 EUR
1,138.43 EUR
Intrinsic Value
UNBL.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
841.09 - 1,638.14 |
1,138.43 |
37.2% |
| DCF (Growth 10y) |
967.04 - 1,772.78 |
1,268.72 |
52.9% |
| DCF (EBITDA 5y) |
456.69 - 635.79 |
564.14 |
-32.0% |
| DCF (EBITDA 10y) |
640.82 - 864.55 |
765.18 |
-7.8% |
| Fair Value |
1,118.18 - 1,118.18 |
1,118.18 |
34.72% |
| P/E |
588.61 - 825.76 |
711.42 |
-14.3% |
| EV/EBITDA |
566.65 - 859.51 |
766.06 |
-7.7% |
| EPV |
839.97 - 1,231.93 |
1,035.95 |
24.8% |
| DDM - Stable |
368.06 - 797.37 |
582.71 |
-29.8% |
| DDM - Multi |
508.38 - 858.23 |
638.61 |
-23.1% |
UNBL.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,738.78 |
| Beta |
0.23 |
| Outstanding shares (mil) |
2.09 |
| Enterprise Value (mil) |
2,650.18 |
| Market risk premium |
5.82% |
| Cost of Equity |
7.28% |
| Cost of Debt |
4.25% |
| WACC |
5.18% |