As of 2025-06-19, the Intrinsic Value of Danone SA (BN.PA) is 64.97 EUR. This BN.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 71.96 EUR, the upside of Danone SA is -9.70%.
The range of the Intrinsic Value is 42.18 - 121.02 EUR
Based on its market price of 71.96 EUR and our intrinsic valuation, Danone SA (BN.PA) is overvalued by 9.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 42.18 - 121.02 | 64.97 | -9.7% |
| DCF (Growth 10y) | 48.77 - 125.69 | 71.15 | -1.1% |
| DCF (EBITDA 5y) | 18.42 - 62.87 | 39.59 | -45.0% |
| DCF (EBITDA 10y) | 28.22 - 71.79 | 48.36 | -32.8% |
| Fair Value | 42.00 - 42.00 | 42.00 | -41.64% |
| P/E | 52.56 - 66.79 | 59.10 | -17.9% |
| EV/EBITDA | 11.17 - 72.40 | 51.41 | -28.6% |
| EPV | 45.63 - 63.09 | 54.36 | -24.5% |
| DDM - Stable | 29.95 - 86.07 | 58.01 | -19.4% |
| DDM - Multi | 41.95 - 87.33 | 56.01 | -22.2% |
| Market Cap (mil) | 49,009.80 |
| Beta | 0.11 |
| Outstanding shares (mil) | 681.07 |
| Enterprise Value (mil) | 61,754.80 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.02% |
| Cost of Debt | 4.25% |
| WACC | 6.08% |