As of 2024-12-13, the Intrinsic Value of Les Hotels Baverez SA (ALLHB.PA) is 104.38 EUR. This ALLHB.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 71.50 EUR, the upside of Les Hotels Baverez SA is 46.00%.

The range of the Intrinsic Value is 75.23 - 187.04 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	75.23 - 187.04	104.38	46.0%
DCF (Growth 10y)	98.90 - 240.47	136.01	90.2%
DCF (EBITDA 5y)	79.37 - 102.95	90.64	26.8%
DCF (EBITDA 10y)	101.86 - 137.15	118.24	65.4%
Fair Value	10.60 - 10.60	10.60	-85.18%
P/E	24.96 - 63.67	47.30	-33.8%
EV/EBITDA	52.38 - 65.46	58.56	-18.1%
EPV	57.58 - 75.00	66.29	-7.3%
DDM - Stable	24.29 - 91.19	57.74	-19.2%
DDM - Multi	62.90 - 181.57	93.19	30.3%