As of 2025-07-05, the Intrinsic Value of CeGeREAL SA (VTR.PA) is 44.63 EUR. This VTR.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.20 EUR, the upside of CeGeREAL SA is 619.90%.
The range of the Intrinsic Value is 33.83 - 60.08 EUR
Based on its market price of 6.20 EUR and our intrinsic valuation, CeGeREAL SA (VTR.PA) is undervalued by 619.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 33.83 - 60.08 | 44.63 | 619.9% |
| DCF (Growth 10y) | 43.63 - 70.05 | 54.52 | 779.4% |
| DCF (EBITDA 5y) | 25.30 - 40.48 | 32.83 | 429.5% |
| DCF (EBITDA 10y) | 35.55 - 51.19 | 43.26 | 597.7% |
| Fair Value | -71.09 - -71.09 | -71.09 | -1,246.69% |
| P/E | (179.73) - (260.21) | (207.60) | -3448.3% |
| EV/EBITDA | (170.61) - 30.17 | (84.18) | -1457.7% |
| EPV | (46.68) - (47.49) | (47.08) | -859.4% |
| DDM - Stable | (110.98) - (240.06) | (175.52) | -2931.0% |
| DDM - Multi | (35.73) - (63.01) | (45.87) | -839.8% |
| Market Cap (mil) | 105.96 |
| Beta | 0.04 |
| Outstanding shares (mil) | 17.09 |
| Enterprise Value (mil) | 729.71 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.65% |
| Cost of Debt | 5.00% |
| WACC | 4.24% |