As of 2025-07-08, the Intrinsic Value of Baccarat SA (BCRA.PA) is 111.84 EUR. This BCRA.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 190.00 EUR, the upside of Baccarat SA is -41.10%.
The range of the Intrinsic Value is 62.57 - 296.64 EUR
Based on its market price of 190.00 EUR and our intrinsic valuation, Baccarat SA (BCRA.PA) is overvalued by 41.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 62.57 - 296.64 | 111.84 | -41.1% |
| DCF (Growth 10y) | 63.37 - 272.95 | 107.86 | -43.2% |
| DCF (EBITDA 5y) | 36.59 - 45.11 | 40.30 | -78.8% |
| DCF (EBITDA 10y) | 46.80 - 62.45 | 53.80 | -71.7% |
| Fair Value | 58.91 - 58.91 | 58.91 | -68.99% |
| P/E | 22.48 - 177.80 | 94.39 | -50.3% |
| EV/EBITDA | 37.75 - 220.40 | 129.55 | -31.8% |
| EPV | 283.88 - 414.86 | 349.37 | 83.9% |
| DDM - Stable | 77.74 - 308.85 | 193.30 | 1.7% |
| DDM - Multi | 25.47 - 82.00 | 39.28 | -79.3% |
| Market Cap (mil) | 157.84 |
| Beta | 0.99 |
| Outstanding shares (mil) | 0.83 |
| Enterprise Value (mil) | 177.96 |
| Market risk premium | 5.23% |
| Cost of Equity | 8.14% |
| Cost of Debt | 4.25% |
| WACC | 6.77% |