As of 2024-12-14, the Intrinsic Value of L'Air Liquide Societe Anonyme pour l'Etude et l'Exploitation des Procedes Georges Claude SA (AI.PA) is 110.99 EUR. This AI.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 159.70 EUR, the upside of L'Air Liquide Societe Anonyme pour l'Etude et l'Exploitation des Procedes Georges Claude SA is -30.50%.

The range of the Intrinsic Value is 69.90 - 237.67 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	69.90 - 237.67	110.99	-30.5%
DCF (Growth 10y)	83.18 - 258.04	126.37	-20.9%
DCF (EBITDA 5y)	59.99 - 133.48	75.69	-52.6%
DCF (EBITDA 10y)	73.80 - 154.41	92.87	-41.8%
Fair Value	133.36 - 133.36	133.36	-16.49%
P/E	138.72 - 459.49	274.71	72.0%
EV/EBITDA	88.55 - 242.04	132.77	-16.9%
EPV	125.94 - 185.81	155.87	-2.4%
DDM - Stable	160.97 - 593.37	377.17	136.2%
DDM - Multi	64.88 - 184.71	95.88	-40.0%