As of 2025-11-13, the Intrinsic Value of Groupe LDLC SA (ALLDL.PA) is 102.86 EUR. This ALLDL.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.00 EUR, the upside of Groupe LDLC SA is 585.70%.
The range of the Intrinsic Value is 55.02 - 726.75 EUR
Based on its market price of 15.00 EUR and our intrinsic valuation, Groupe LDLC SA (ALLDL.PA) is undervalued by 585.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 55.02 - 726.75 | 102.86 | 585.7% |
| DCF (Growth 10y) | 74.40 - 908.11 | 134.02 | 793.4% |
| DCF (EBITDA 5y) | 13.94 - 29.60 | 19.31 | 28.7% |
| DCF (EBITDA 10y) | 26.70 - 47.05 | 33.76 | 125.1% |
| Fair Value | -8.83 - -8.83 | -8.83 | -158.84% |
| P/E | (22.49) - (30.40) | (26.26) | -275.1% |
| EV/EBITDA | (0.27) - 10.91 | 4.19 | -72.1% |
| EPV | 85.35 - 112.80 | 99.08 | 560.5% |
| DDM - Stable | (23.70) - (175.17) | (99.43) | -762.9% |
| DDM - Multi | 30.06 - 176.31 | 51.74 | 244.9% |
| Market Cap (mil) | 92.55 |
| Beta | 0.56 |
| Outstanding shares (mil) | 6.17 |
| Enterprise Value (mil) | 98.82 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.56% |
| Cost of Debt | 5.00% |
| WACC | 5.55% |