As of 2024-12-12, the Intrinsic Value of Societe Anonyme des Bains de Mer et du Cercle des Etrangers a Monaco SA (BAIN.PA) is 55.92 EUR. This BAIN.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 104.00 EUR, the upside of Societe Anonyme des Bains de Mer et du Cercle des Etrangers a Monaco SA is -46.20%.

The range of the Intrinsic Value is 41.56 - 88.75 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	41.56 - 88.75	55.92	-46.2%
DCF (Growth 10y)	58.16 - 120.99	77.41	-25.6%
DCF (EBITDA 5y)	38.39 - 89.75	54.37	-47.7%
DCF (EBITDA 10y)	51.36 - 111.99	70.22	-32.5%
Fair Value	105.98 - 105.98	105.98	1.90%
P/E	53.41 - 104.37	87.72	-15.7%
EV/EBITDA	24.97 - 75.18	52.99	-49.0%
EPV	52.21 - 68.25	60.23	-42.1%
DDM - Stable	42.46 - 124.74	83.60	-19.6%
DDM - Multi	57.16 - 127.92	78.73	-24.3%