As of 2024-12-12, the Intrinsic Value of Wavestone SA (WAVE.PA) is
44.76 EUR. This WAVE.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 43.00 EUR, the upside of Wavestone SA is
4.10%.
The range of the Intrinsic Value is 33.87 - 67.63 EUR
44.76 EUR
Intrinsic Value
WAVE.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
33.87 - 67.63 |
44.76 |
4.1% |
| DCF (Growth 10y) |
45.73 - 88.17 |
59.53 |
38.4% |
| DCF (EBITDA 5y) |
41.02 - 51.96 |
46.18 |
7.4% |
| DCF (EBITDA 10y) |
49.78 - 65.74 |
57.11 |
32.8% |
| Fair Value |
46.49 - 46.49 |
46.49 |
8.12% |
| P/E |
47.09 - 62.06 |
54.96 |
27.8% |
| EV/EBITDA |
31.58 - 58.88 |
44.93 |
4.5% |
| EPV |
40.07 - 51.44 |
45.75 |
6.4% |
| DDM - Stable |
19.33 - 50.62 |
34.98 |
-18.7% |
| DDM - Multi |
32.74 - 66.62 |
43.90 |
2.1% |
WAVE.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,057.05 |
| Beta |
1.27 |
| Outstanding shares (mil) |
24.58 |
| Enterprise Value (mil) |
1,063.81 |
| Market risk premium |
5.82% |
| Cost of Equity |
9.39% |
| Cost of Debt |
4.25% |
| WACC |
8.90% |