As of 2024-12-14, the Intrinsic Value of Verallia SAS (VRLA.PA) is
58.92 EUR. This VRLA.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 23.70 EUR, the upside of Verallia SAS is
148.60%.
The range of the Intrinsic Value is 48.48 - 74.17 EUR
58.92 EUR
Intrinsic Value
VRLA.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
48.48 - 74.17 |
58.92 |
148.6% |
| DCF (Growth 10y) |
54.30 - 79.64 |
64.64 |
172.8% |
| DCF (EBITDA 5y) |
34.25 - 38.84 |
36.22 |
52.8% |
| DCF (EBITDA 10y) |
43.15 - 50.09 |
46.26 |
95.2% |
| Fair Value |
58.65 - 58.65 |
58.65 |
147.45% |
| P/E |
22.57 - 38.27 |
27.47 |
15.9% |
| EV/EBITDA |
22.40 - 45.54 |
30.43 |
28.4% |
| EPV |
35.98 - 47.11 |
41.54 |
75.3% |
| DDM - Stable |
16.10 - 29.47 |
22.79 |
-3.9% |
| DDM - Multi |
34.63 - 47.35 |
39.89 |
68.3% |
VRLA.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,863.20 |
| Beta |
0.83 |
| Outstanding shares (mil) |
120.81 |
| Enterprise Value (mil) |
4,516.20 |
| Market risk premium |
5.82% |
| Cost of Equity |
9.18% |
| Cost of Debt |
4.25% |
| WACC |
6.82% |