
Aeroports de Paris SA
PAR:ADP

Intrinsic Value
The intrinsic value of one
ADP
stock under the Base Case scenario is
181.48
EUR.
Compared to the current market price of 118.1 EUR,
Aeroports de Paris SA
is
Undervalued by 35%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Aeroports de Paris SA
Fundamental Analysis


Revenue & Expenses Breakdown
Aeroports de Paris SA
Balance Sheet Decomposition
Aeroports de Paris SA
Current Assets | 3.8B |
Cash & Short-Term Investments | 553m |
Receivables | 1.5B |
Other Current Assets | 1.8B |
Non-Current Assets | 16.4B |
Long-Term Investments | 2.3B |
PP&E | 9.3B |
Intangibles | 3.2B |
Other Non-Current Assets | 1.6B |
Free Cash Flow Analysis
Aeroports de Paris SA
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Aeroports de Paris SA
Revenue
|
6.2B
EUR
|
Cost of Revenue
|
-920m
EUR
|
Gross Profit
|
5.2B
EUR
|
Operating Expenses
|
-4B
EUR
|
Operating Income
|
1.3B
EUR
|
Other Expenses
|
-944m
EUR
|
Net Income
|
342m
EUR
|
ADP Profitability Score
Profitability Due Diligence
Aeroports de Paris SA's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Score
Aeroports de Paris SA's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
ADP Solvency Score
Solvency Due Diligence
Aeroports de Paris SA's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Score
Aeroports de Paris SA's solvency score is 29/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ADP Price Targets Summary
Aeroports de Paris SA
According to Wall Street analysts, the average 1-year price target for
ADP
is 125.64 EUR
with a low forecast of 104.03 EUR and a high forecast of 157.5 EUR.
Dividends
Current shareholder yield for ADP is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
ADP
stock under the Base Case scenario is
181.48
EUR.
Compared to the current market price of 118.1 EUR,
Aeroports de Paris SA
is
Undervalued by 35%.