G

Genfit SA
PAR:GNFT

Watchlist Manager
Genfit SA
PAR:GNFT
Watchlist
Price: 3.646 EUR -2.46%
Market Cap: 182.3m EUR

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Jun 5, 2025.

Estimated DCF Value of one GNFT stock is 9.957 EUR. Compared to the current market price of 3.646 EUR, the stock is Undervalued by 63%.

GNFT DCF Value
Base Case
9.957 EUR
Undervaluation 63%
DCF Value
Price
G
Worst Case
Base Case
Best Case
DCF Value: 9.957 EUR

Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

DCF Model
Base Case Scenario

The present value of cash flows over the next 5 years amounts to 83.2m EUR. The present value of the terminal value is 335.4m EUR. The total present value equals 418.5m EUR.
Forecast Period
Years
Discount Rate
%
Terminal Growth
%
Hide DCF Settings
Save

DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

Present Value to DCF Value
Capital Structure

Present Value 418.5m EUR
+ Cash & Equivalents 81.8m EUR
+ Investments 3.1m EUR
Firm Value 503.4m EUR
- Debt 5.6m EUR
Equity Value 497.8m EUR
/ Shares Outstanding 50m
GNFT DCF Value 9.957 EUR
Undervalued by 63%

Valuation Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

DCF Financials
Financials used in DCF Calculation

Revenue
82m 226.1m
Operating Income
40.1m 47m
FCFF
38m 36.5m

What is the DCF value of one GNFT stock?

Estimated DCF Value of one GNFT stock is 9.957 EUR. Compared to the current market price of 3.646 EUR, the stock is Undervalued by 63%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Utilizing the DCF operating model, Genfit SA's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 418.5m EUR.

2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of 9.957 EUR per share.

Back to Top
//