As of 2025-05-20, the Intrinsic Value of Societe Anonyme des Bains de Mer et du Cercle des Etrangers a Monaco SA (BAIN.PA) is 52.36 EUR. This BAIN.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 103.00 EUR, the upside of Societe Anonyme des Bains de Mer et du Cercle des Etrangers a Monaco SA is -49.20%.
The range of the Intrinsic Value is 40.39 - 79.32 EUR
Based on its market price of 103.00 EUR and our intrinsic valuation, Societe Anonyme des Bains de Mer et du Cercle des Etrangers a Monaco SA (BAIN.PA) is overvalued by 49.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 40.39 - 79.32 | 52.36 | -49.2% |
| DCF (Growth 10y) | 54.03 - 105.12 | 69.84 | -32.2% |
| DCF (EBITDA 5y) | 50.75 - 82.38 | 63.64 | -38.2% |
| DCF (EBITDA 10y) | 61.99 - 101.65 | 77.91 | -24.4% |
| Fair Value | 114.28 - 114.28 | 114.28 | 10.95% |
| P/E | 52.68 - 102.58 | 80.62 | -21.7% |
| EV/EBITDA | 42.17 - 72.87 | 60.87 | -40.9% |
| EPV | 105.29 - 135.88 | 120.59 | 17.1% |
| DDM - Stable | 45.52 - 131.71 | 88.61 | -14.0% |
| DDM - Multi | 49.47 - 111.30 | 68.50 | -33.5% |
| Market Cap (mil) | 2,525.56 |
| Beta | 0.30 |
| Outstanding shares (mil) | 24.52 |
| Enterprise Value (mil) | 2,375.55 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.08% |
| Cost of Debt | 5.00% |
| WACC | 7.03% |