As of 2026-09-27, the Intrinsic Value of Boiron SA (BOI.PA) is 30.13 EUR. This BOI.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.60 EUR, the upside of Boiron SA is 53.70%.
The range of the Intrinsic Value is 23.46 - 44.48 EUR
Based on its market price of 19.60 EUR and our intrinsic valuation, Boiron SA (BOI.PA) is undervalued by 53.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 23.46 - 44.48 | 30.13 | 53.7% |
| DCF (Growth 10y) | 23.77 - 41.81 | 29.56 | 50.8% |
| DCF (EBITDA 5y) | 20.85 - 24.13 | 21.90 | 11.7% |
| DCF (EBITDA 10y) | 22.54 - 26.89 | 24.17 | 23.3% |
| Fair Value | 46.50 - 46.50 | 46.50 | 137.24% |
| P/E | 25.22 - 30.88 | 29.75 | 51.8% |
| EV/EBITDA | 19.21 - 26.09 | 21.31 | 8.7% |
| EPV | 62.68 - 81.26 | 71.97 | 267.2% |
| DDM - Stable | 16.80 - 45.12 | 30.96 | 58.0% |
| DDM - Multi | 21.69 - 42.30 | 28.38 | 44.8% |
| Market Cap (mil) | 343.98 |
| Beta | -0.12 |
| Outstanding shares (mil) | 17.55 |
| Enterprise Value (mil) | 296.12 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.73% |
| Cost of Debt | 5.07% |
| WACC | 7.47% |