Immobiliere Dassault stock: fair value
IMDA.PAThe fair value of Immobiliere Dassault under our model is $51.72, the price is 16% below.
The fair value is an estimate from our model, not a price target.
Daily figure as of 13 Nov 2026
Valuation signal
Modestly undervaluedIn our model the price counts as cheap below $43.10 and expensive above $64.65 (uncertainty low, based on the price swings of the past year).
The two parts of the fair value come to $60.87 (cash-flow model) and $42.56 (industry comparison), and the gap between them shows how uncertain the estimate is.
Calculated with a cost of equity of 7.8%. At 8.8% the fair value would be $46.63, at 6.8% it would be $59.36.
Where the number comes from
Half from the cash-flow model, half from operating cash flow per share times the median price to cash flow of the REIT industry (11.6). For the fair value, FFO only counts when it is in line with operating cash flow. That is not the case here, for example because the REIT carries its properties at market value, records little depreciation or a gain on sale sits in earnings. The cash-flow model uses AFFO: operating cash flow less maintenance, estimated at 4% of revenue. New construction and acquisitions do not count as running costs there.
Ten-year cash-flow model on AFFO over the last twelve months: it grows as revenue per share has so far, at most as fast as the company's revenue, until growth reaches 2.8%. Discounted at 7.8% (floor: government bond yield 2.8% plus 5 percentage points, since beta 0.8 times the risk premium would give less); analyst estimates were not available or did not match revenue.
Calculate with your own assumptionsThe calculation step by step
With these figures the cash flow model arrives at $60.87 per share: AFFO for the next ten years, each year discounted to today at 7.8%, plus the terminal value for the years after. The table explains the calculation; it is not a recommendation.
Calculation as a table
| Year | AFFO | Source | Discount factor | Present value (discounted at 7.8%) |
|---|---|---|---|---|
| 2026 | $22.25M | extrapolated at 4.4% | 0.9278 | $20.64M |
| 2027 | $23.12M | extrapolated at 3.9% | 0.8608 | $19.9M |
| 2028 | $23.95M | extrapolated at 3.6% | 0.7987 | $19.13M |
| 2029 | $24.75M | extrapolated at 3.3% | 0.7410 | $18.34M |
| 2030 | $25.54M | extrapolated at 3.2% | 0.6876 | $17.56M |
| 2031 | $26.32M | extrapolated at 3.1% | 0.6379 | $16.79M |
| 2032 | $27.1M | extrapolated at 3.0% | 0.5919 | $16.04M |
| 2033 | $27.89M | extrapolated at 2.9% | 0.5492 | $15.32M |
| 2034 | $28.69M | extrapolated at 2.9% | 0.5095 | $14.62M |
| 2035 | $29.51M | extrapolated at 2.9% | 0.4727 | $13.95M |
| Step | Value |
|---|---|
| Sum of present values (ten years) | $172.28M |
| Terminal value: cash flow 2035 × (1 + 2.8%) / (7.8% − 2.8%) | $606.57M |
| Present value of terminal value (× 0.4727) | $286.75M |
| Equity value (sum plus present value of terminal value) | $459.03M |
| Shares (diluted) | 7.54M |
| Value per share (equity value divided by shares) | $60.87 |
| Operating cash flow per share | $3.67 |
| × 11.6 (price/cash flow of the REIT industry) | $42.56 |
| Fair value (average of both parts) | $51.72 |
The model uses AFFO after interest, which belongs to shareholders, discounted at the cost of equity. Net debt is therefore not deducted again.
Data status and sources
- Score
- Daily value of 13 Nov 2026, recalculated nightly
- Price
- Closing price of 12 Nov 2026
- Latest annual report
- Fiscal year 2025, period end 31 Dec 2025
- Currency
- Amounts in US dollars, converted at the ECB reference rate of 12 Nov 2026 ($1 = €0.9024)
- Source
- Financial statements, ratios and prices from Financial Modeling Prep (FMP), based on the company's reports. MEQIRI calculates the score and fair value from them.
Mandatory disclosures for this rating
- ; time horizon around 12 months
- Rated Weak, published since 7 Nov 2026 (in the score history since 2 Oct 2026)
- Valuation signal Fairly valued since 7 Nov 2026
- End-of-day prices, metrics cached for up to 24 hours
- Score and fair value are estimates from a disclosed model. They are not facts and not a price target.
- Produced by SSM Ventures UG (haftungsbeschränkt), responsible person Sven Brostmeyer, Managing Director, automatically according to the disclosed model.
- Not investment advice. Losses up to and including a total loss are possible. Personal circumstances are not considered.