As of 2024-12-13, the Intrinsic Value of Groupe LDLC SA (ALLDL.PA) is 131.80 EUR. This ALLDL.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.16 EUR, the upside of Groupe LDLC SA is 1,338.90%.

The range of the Intrinsic Value is 87.16 - 276.03 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	87.16 - 276.03	131.80	1338.9%
DCF (Growth 10y)	120.26 - 358.13	176.78	1829.9%
DCF (EBITDA 5y)	32.27 - 62.32	44.81	389.2%
DCF (EBITDA 10y)	56.63 - 94.25	72.12	687.4%
Fair Value	-0.72 - -0.72	-0.72	-107.83%
P/E	(0.10) - 11.84	4.72	-48.5%
EV/EBITDA	4.30 - 35.40	19.69	114.9%
EPV	35.03 - 46.91	40.97	347.2%
DDM - Stable	(0.28) - (1.12)	(0.70)	-107.7%
DDM - Multi	54.22 - 171.72	83.10	807.2%