As of 2025-11-13, the Intrinsic Value of Compagnie Lebon SA (ALBON.PA) is 119.82 EUR. This ALBON.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 96.00 EUR, the upside of Compagnie Lebon SA is 24.80%.
The range of the Intrinsic Value is 64.12 - 246.66 EUR
Based on its market price of 96.00 EUR and our intrinsic valuation, Compagnie Lebon SA (ALBON.PA) is undervalued by 24.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 64.12 - 246.66 | 119.82 | 24.8% |
| DCF (Growth 10y) | 78.18 - 249.58 | 130.64 | 36.1% |
| DCF (EBITDA 5y) | 70.41 - 80.07 | 74.49 | -22.4% |
| DCF (EBITDA 10y) | 96.33 - 110.67 | 102.67 | 6.9% |
| Fair Value | -0.64 - -0.64 | -0.64 | -100.66% |
| P/E | (1.61) - (2.08) | (1.73) | -101.8% |
| EV/EBITDA | 20.41 - 105.19 | 65.83 | -31.4% |
| EPV | 169.80 - 198.41 | 184.11 | 91.8% |
| DDM - Stable | (1.14) - (3.47) | (2.30) | -102.4% |
| DDM - Multi | (10.32) - (25.10) | (14.69) | -115.3% |
| Market Cap (mil) | 112.32 |
| Beta | 0.29 |
| Outstanding shares (mil) | 1.17 |
| Enterprise Value (mil) | 224.78 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.57% |
| Cost of Debt | 5.00% |
| WACC | 5.25% |