As of 2024-12-13, the Intrinsic Value of Lanson BCC SA (ALLAN.PA) is
50.13 EUR. This ALLAN.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 34.00 EUR, the upside of Lanson BCC SA is
47.40%.
The range of the Intrinsic Value is 24.44 - 96.34 EUR
50.13 EUR
Intrinsic Value
ALLAN.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
24.44 - 96.34 |
50.13 |
47.4% |
| DCF (Growth 10y) |
24.51 - 89.10 |
47.67 |
40.2% |
| DCF (EBITDA 5y) |
4.39 - 59.63 |
35.61 |
4.7% |
| DCF (EBITDA 10y) |
16.01 - 73.46 |
47.25 |
39.0% |
| Fair Value |
108.80 - 108.80 |
108.80 |
220.01% |
| P/E |
48.31 - 82.07 |
59.10 |
73.8% |
| EV/EBITDA |
(20.86) - 40.64 |
20.03 |
-41.1% |
| EPV |
26.63 - 61.69 |
44.16 |
29.9% |
| DDM - Stable |
34.26 - 80.38 |
57.32 |
68.6% |
| DDM - Multi |
49.06 - 90.93 |
63.86 |
87.8% |
ALLAN.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
225.66 |
| Beta |
0.43 |
| Outstanding shares (mil) |
6.64 |
| Enterprise Value (mil) |
758.46 |
| Market risk premium |
5.82% |
| Cost of Equity |
7.38% |
| Cost of Debt |
4.37% |
| WACC |
4.43% |