As of 2024-12-14, the Intrinsic Value of Vranken Pommery Monopole SA (VRAP.PA) is 136.79 EUR. This VRAP.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.65 EUR, the upside of Vranken Pommery Monopole SA is 981.30%.

The range of the Intrinsic Value is 49.32 - 947.27 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	49.32 - 947.27	136.79	981.3%
DCF (Growth 10y)	11.68 - 527.39	61.98	390.0%
DCF (EBITDA 5y)	(10.34) - 29.64	12.72	0.6%
DCF (EBITDA 10y)	(0.30) - 42.96	24.35	92.5%
Fair Value	-5.20 - -5.20	-5.20	-141.12%
P/E	(2.19) - 24.11	8.40	-33.6%
EV/EBITDA	(67.86) - (10.17)	(38.43)	-403.8%
EPV	105.51 - 123.13	114.32	803.7%
DDM - Stable	(2.05) - (13.73)	(7.89)	-162.4%
DDM - Multi	29.86 - 157.33	50.39	298.3%