As of 2025-09-15, the Intrinsic Value of Burelle SA (BUR.PA) is 3,137.23 EUR. This BUR.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 374.00 EUR, the upside of Burelle SA is 738.80%.
The range of the Intrinsic Value is 2,563.13 - 4,130.43 EUR
Based on its market price of 374.00 EUR and our intrinsic valuation, Burelle SA (BUR.PA) is undervalued by 738.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2,563.13 - 4,130.43 | 3,137.23 | 738.8% |
| DCF (Growth 10y) | 2,651.37 - 4,131.86 | 3,196.26 | 754.6% |
| DCF (EBITDA 5y) | 1,848.30 - 2,035.97 | 1,915.42 | 412.1% |
| DCF (EBITDA 10y) | 2,154.81 - 2,459.51 | 2,279.64 | 509.5% |
| Fair Value | 454.30 - 454.30 | 454.30 | 21.47% |
| P/E | 530.98 - 1,151.81 | 801.77 | 114.4% |
| EV/EBITDA | 1,940.70 - 2,743.42 | 2,253.98 | 502.7% |
| EPV | 3,803.90 - 5,134.31 | 4,469.10 | 1094.9% |
| DDM - Stable | 248.09 - 515.68 | 381.89 | 2.1% |
| DDM - Multi | 541.70 - 857.57 | 662.26 | 77.1% |
| Market Cap (mil) | 658.24 |
| Beta | 0.61 |
| Outstanding shares (mil) | 1.76 |
| Enterprise Value (mil) | 216.24 |
| Market risk premium | 5.82% |
| Cost of Equity | 14.70% |
| Cost of Debt | 4.60% |
| WACC | 5.76% |