As of 2025-05-15, the Intrinsic Value of L'Air Liquide Societe Anonyme pour l'Etude et l'Exploitation des Procedes Georges Claude SA (AI.PA) is 102.24 EUR. This AI.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 182.80 EUR, the upside of L'Air Liquide Societe Anonyme pour l'Etude et l'Exploitation des Procedes Georges Claude SA is -44.10%.
The range of the Intrinsic Value is 71.62 - 172.84 EUR
Based on its market price of 182.80 EUR and our intrinsic valuation, L'Air Liquide Societe Anonyme pour l'Etude et l'Exploitation des Procedes Georges Claude SA (AI.PA) is overvalued by 44.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 71.62 - 172.84 | 102.24 | -44.1% |
| DCF (Growth 10y) | 74.14 - 163.24 | 101.38 | -44.5% |
| DCF (EBITDA 5y) | 74.82 - 172.83 | 126.58 | -30.8% |
| DCF (EBITDA 10y) | 76.84 - 164.27 | 120.65 | -34.0% |
| Fair Value | 46.30 - 46.30 | 46.30 | -74.67% |
| P/E | 124.93 - 187.02 | 166.90 | -8.7% |
| EV/EBITDA | 69.89 - 179.31 | 116.32 | -36.4% |
| EPV | 130.38 - 174.52 | 152.45 | -16.6% |
| DDM - Stable | 50.35 - 142.24 | 96.30 | -47.3% |
| DDM - Multi | 63.84 - 132.46 | 85.35 | -53.3% |
| Market Cap (mil) | 105,733.35 |
| Beta | 0.83 |
| Outstanding shares (mil) | 578.41 |
| Enterprise Value (mil) | 116,211.65 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.78% |
| Cost of Debt | 4.25% |
| WACC | 8.20% |