As of 2026-03-05, the Intrinsic Value of Casino Guichard Perrachon SA (CO.PA) is 93.24 EUR. This CO.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.23 EUR, the upside of Casino Guichard Perrachon SA is 41,048.80%.
The range of the Intrinsic Value is 73.07 - 128.89 EUR
Based on its market price of 0.23 EUR and our intrinsic valuation, Casino Guichard Perrachon SA (CO.PA) is undervalued by 41,048.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 73.07 - 128.89 | 93.24 | 41048.8% |
| DCF (Growth 10y) | 82.89 - 141.80 | 104.27 | 45915.5% |
| DCF (EBITDA 5y) | 46.19 - 60.18 | 52.93 | 23259.4% |
| DCF (EBITDA 10y) | 60.22 - 78.32 | 68.70 | 30216.0% |
| Fair Value | -6.76 - -6.76 | -6.76 | -3,082.83% |
| P/E | (27.60) - 78.27 | 23.86 | 10429.5% |
| EV/EBITDA | (1.56) - 78.14 | 34.41 | 15084.7% |
| EPV | 161.98 - 229.65 | 195.81 | 86314.0% |
| DDM - Stable | (1.36) - (2.66) | (2.01) | -986.9% |
| DDM - Multi | 2.32 - 4.12 | 3.00 | 1225.4% |
| Market Cap (mil) | 90.85 |
| Beta | 1.64 |
| Outstanding shares (mil) | 400.94 |
| Enterprise Value (mil) | 3,050.85 |
| Market risk premium | 5.82% |
| Cost of Equity | 58.21% |
| Cost of Debt | 6.01% |
| WACC | 5.76% |