Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
/
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
DCF Valuation
Base-case fair value
€14.36
Intrinsic €19.15 · 25% MOS
Base-case summary
Our base-case DCF for Banijay Group N.V. (BNJ.XAMS) projects 10 years of free cash flow growth at 6.8% for years 1–5 and 3.4% for years 6–10, anchored to 6.8% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from €468M in trailing free cash flow, this produces an intrinsic value of €19.15 per share. A 25% safety margin gives a fair value of €14.36.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
€468M
Cash & equivalents
€516M
Total debt
€3.3B
Shares outstanding
423M