As of 2025-07-13, the Intrinsic Value of Vetoquinol SA (VETO.PA) is 82.13 EUR. This VETO.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 78.00 EUR, the upside of Vetoquinol SA is 5.30%.
The range of the Intrinsic Value is 64.17 - 123.42 EUR
Based on its market price of 78.00 EUR and our intrinsic valuation, Vetoquinol SA (VETO.PA) is undervalued by 5.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 64.17 - 123.42 | 82.13 | 5.3% |
| DCF (Growth 10y) | 74.44 - 137.57 | 93.76 | 20.2% |
| DCF (EBITDA 5y) | 68.68 - 85.74 | 76.70 | -1.7% |
| DCF (EBITDA 10y) | 77.21 - 98.72 | 87.09 | 11.7% |
| Fair Value | 123.50 - 123.50 | 123.50 | 58.33% |
| P/E | 70.24 - 95.85 | 80.11 | 2.7% |
| EV/EBITDA | 60.07 - 78.78 | 71.71 | -8.1% |
| EPV | 83.31 - 105.34 | 94.32 | 20.9% |
| DDM - Stable | 49.39 - 145.14 | 97.27 | 24.7% |
| DDM - Multi | 60.50 - 136.49 | 83.65 | 7.2% |
| Market Cap (mil) | 926.64 |
| Beta | 0.33 |
| Outstanding shares (mil) | 11.88 |
| Enterprise Value (mil) | 762.25 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.03% |
| Cost of Debt | 4.25% |
| WACC | 6.94% |