As of 2024-12-12, the Intrinsic Value of Christian Dior SE (CDI.PA) is 928.79 EUR. This CDI.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 594.50 EUR, the upside of Christian Dior SE is 56.20%.

The range of the Intrinsic Value is 762.13 - 1,176.10 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	762.13 - 1,176.10	928.79	56.2%
DCF (Growth 10y)	925.35 - 1,391.45	1,113.90	87.4%
DCF (EBITDA 5y)	1,165.77 - 1,659.42	1,541.84	159.4%
DCF (EBITDA 10y)	1,221.50 - 1,784.83	1,592.22	167.8%
Fair Value	805.66 - 805.66	805.66	35.52%
P/E	582.65 - 1,633.87	1,085.01	82.5%
EV/EBITDA	1,221.38 - 1,760.51	1,676.23	182.0%
EPV	670.00 - 930.50	800.25	34.6%
DDM - Stable	167.80 - 316.94	242.37	-59.2%
DDM - Multi	599.70 - 881.16	713.58	20.0%