As of 2025-05-30, the Intrinsic Value of Boussard and Gavaudan Holding Ltd (BGHL.AS) is 6.44 EUR. This BGHL.AS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.80 EUR, the upside of Boussard and Gavaudan Holding Ltd is -76.80%.
The range of the Intrinsic Value is 4.17 - 15.73 EUR
Based on its market price of 27.80 EUR and our intrinsic valuation, Boussard and Gavaudan Holding Ltd (BGHL.AS) is overvalued by 76.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.17 - 15.73 | 6.44 | -76.8% |
| DCF (Growth 10y) | 4.37 - 15.06 | 6.48 | -76.7% |
| DCF (EBITDA 5y) | 2.26 - 3.46 | 2.43 | -91.3% |
| DCF (EBITDA 10y) | 2.82 - 4.10 | 3.07 | -89.0% |
| Fair Value | 39.10 - 39.10 | 39.10 | 40.63% |
| P/E | 1.62 - 21.89 | 9.25 | -66.7% |
| EV/EBITDA | 2.07 - 16.03 | 6.56 | -76.4% |
| EPV | 3.75 - 4.94 | 4.35 | -84.4% |
| DDM - Stable | 11.04 - 36.58 | 23.81 | -14.4% |
| DDM - Multi | 1.57 - 4.18 | 2.29 | -91.7% |
| Market Cap (mil) | 345.28 |
| Beta | 0.29 |
| Outstanding shares (mil) | 12.42 |
| Enterprise Value (mil) | 344.72 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.88% |
| Cost of Debt | 5.00% |
| WACC | 7.31% |