As of 2025-11-18, the Intrinsic Value of Christian Dior SE (CDI.PA) is 816.81 EUR. This CDI.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 586.00 EUR, the upside of Christian Dior SE is 39.40%.
The range of the Intrinsic Value is 654.83 - 1,069.20 EUR
Based on its market price of 586.00 EUR and our intrinsic valuation, Christian Dior SE (CDI.PA) is undervalued by 39.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 654.83 - 1,069.20 | 816.81 | 39.4% |
| DCF (Growth 10y) | 755.50 - 1,193.41 | 927.56 | 58.3% |
| DCF (EBITDA 5y) | 745.13 - 1,317.59 | 1,024.21 | 74.8% |
| DCF (EBITDA 10y) | 848.67 - 1,455.40 | 1,130.83 | 93.0% |
| Fair Value | 631.13 - 631.13 | 631.13 | 7.70% |
| P/E | 591.75 - 1,702.91 | 1,021.74 | 74.4% |
| EV/EBITDA | 786.52 - 1,673.16 | 1,248.54 | 113.1% |
| EPV | 788.65 - 1,092.53 | 940.59 | 60.5% |
| DDM - Stable | 147.61 - 291.31 | 219.46 | -62.5% |
| DDM - Multi | 531.97 - 807.08 | 640.48 | 9.3% |
| Market Cap (mil) | 105,778.86 |
| Beta | 1.15 |
| Outstanding shares (mil) | 180.51 |
| Enterprise Value (mil) | 136,668.86 |
| Market risk premium | 5.82% |
| Cost of Equity | 10.89% |
| Cost of Debt | 4.25% |
| WACC | 8.75% |