As of 2024-12-12, the Intrinsic Value of Danone SA (BN.PA) is
57.33 EUR. This BN.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 64.16 EUR, the upside of Danone SA is
-10.60%.
The range of the Intrinsic Value is 32.33 - 133.80 EUR
57.33 EUR
Intrinsic Value
BN.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
32.33 - 133.80 |
57.33 |
-10.6% |
| DCF (Growth 10y) |
44.82 - 158.87 |
73.10 |
13.9% |
| DCF (EBITDA 5y) |
11.05 - 49.43 |
30.49 |
-52.5% |
| DCF (EBITDA 10y) |
23.06 - 65.68 |
43.70 |
-31.9% |
| Fair Value |
7.83 - 7.83 |
7.83 |
-87.80% |
| P/E |
27.37 - 47.13 |
34.74 |
-45.9% |
| EV/EBITDA |
12.09 - 64.90 |
42.72 |
-33.4% |
| EPV |
46.48 - 73.05 |
59.76 |
-6.9% |
| DDM - Stable |
16.39 - 52.39 |
34.39 |
-46.4% |
| DDM - Multi |
43.87 - 97.90 |
59.43 |
-7.4% |
BN.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
41,296.78 |
| Beta |
0.14 |
| Outstanding shares (mil) |
643.65 |
| Enterprise Value (mil) |
54,918.78 |
| Market risk premium |
5.82% |
| Cost of Equity |
6.69% |
| Cost of Debt |
5.50% |
| WACC |
5.87% |