As of 2024-12-11, the Intrinsic Value of Virbac SA (VIRP.PA) is
278.39 EUR. This VIRP.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 330.00 EUR, the upside of Virbac SA is
-15.60%.
The range of the Intrinsic Value is 199.38 - 457.67 EUR
278.39 EUR
Intrinsic Value
VIRP.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
199.38 - 457.67 |
278.39 |
-15.6% |
| DCF (Growth 10y) |
244.80 - 523.88 |
330.81 |
0.2% |
| DCF (EBITDA 5y) |
177.53 - 261.94 |
225.09 |
-31.8% |
| DCF (EBITDA 10y) |
224.00 - 328.48 |
278.99 |
-15.5% |
| Fair Value |
1,444.91 - 1,444.91 |
1,444.91 |
337.85% |
| P/E |
252.52 - 1,092.35 |
616.52 |
86.8% |
| EV/EBITDA |
191.01 - 1,684.32 |
866.12 |
162.5% |
| EPV |
272.55 - 373.11 |
322.83 |
-2.2% |
| DDM - Stable |
540.95 - 1,557.35 |
1,049.15 |
217.9% |
| DDM - Multi |
190.62 - 425.57 |
263.18 |
-20.2% |
VIRP.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,741.39 |
| Beta |
0.76 |
| Outstanding shares (mil) |
8.31 |
| Enterprise Value (mil) |
2,988.21 |
| Market risk premium |
5.82% |
| Cost of Equity |
7.41% |
| Cost of Debt |
4.25% |
| WACC |
7.22% |