As of 2024-12-14, the Intrinsic Value of Vallourec SA (VK.PA) is
38.78 EUR. This VK.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 16.60 EUR, the upside of Vallourec SA is
133.60%.
The range of the Intrinsic Value is 31.51 - 50.55 EUR
38.78 EUR
Intrinsic Value
VK.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
31.51 - 50.55 |
38.78 |
133.6% |
| DCF (Growth 10y) |
37.48 - 59.07 |
45.75 |
175.6% |
| DCF (EBITDA 5y) |
30.82 - 34.59 |
32.64 |
96.6% |
| DCF (EBITDA 10y) |
37.77 - 45.48 |
41.40 |
149.4% |
| Fair Value |
12.52 - 12.52 |
12.52 |
-24.58% |
| P/E |
16.61 - 24.24 |
19.69 |
18.6% |
| EV/EBITDA |
24.86 - 28.95 |
27.08 |
63.1% |
| EPV |
38.70 - 53.95 |
46.32 |
179.0% |
| DDM - Stable |
15.45 - 31.45 |
23.45 |
41.3% |
| DDM - Multi |
17.52 - 28.95 |
21.93 |
32.1% |
VK.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,830.95 |
| Beta |
0.44 |
| Outstanding shares (mil) |
230.78 |
| Enterprise Value (mil) |
4,241.07 |
| Market risk premium |
5.82% |
| Cost of Equity |
9.75% |
| Cost of Debt |
4.91% |
| WACC |
7.86% |