As of 2024-12-14, the Intrinsic Value of Vetoquinol SA (VETO.PA) is
61.48 EUR. This VETO.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 77.80 EUR, the upside of Vetoquinol SA is
-21.00%.
The range of the Intrinsic Value is 49.26 - 87.53 EUR
61.48 EUR
Intrinsic Value
VETO.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
49.26 - 87.53 |
61.48 |
-21.0% |
| DCF (Growth 10y) |
66.41 - 118.82 |
83.26 |
7.0% |
| DCF (EBITDA 5y) |
65.98 - 80.92 |
73.71 |
-5.3% |
| DCF (EBITDA 10y) |
77.59 - 99.26 |
88.24 |
13.4% |
| Fair Value |
99.60 - 99.60 |
99.60 |
28.02% |
| P/E |
38.65 - 70.63 |
57.00 |
-26.7% |
| EV/EBITDA |
53.06 - 86.09 |
69.21 |
-11.0% |
| EPV |
73.44 - 92.62 |
83.03 |
6.7% |
| DDM - Stable |
36.65 - 100.05 |
68.35 |
-12.1% |
| DDM - Multi |
55.37 - 115.16 |
74.54 |
-4.2% |
VETO.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
920.50 |
| Beta |
0.37 |
| Outstanding shares (mil) |
11.83 |
| Enterprise Value (mil) |
793.94 |
| Market risk premium |
5.82% |
| Cost of Equity |
7.60% |
| Cost of Debt |
4.25% |
| WACC |
7.51% |