As of 2025-07-03, the Intrinsic Value of Etablissementen Franz Colruyt NV (COLR.BR) is 48.30 EUR. This COLR.BR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 37.14 EUR, the upside of Etablissementen Franz Colruyt NV is 30.00%.
The range of the Intrinsic Value is 37.72 - 67.06 EUR
Based on its market price of 37.14 EUR and our intrinsic valuation, Etablissementen Franz Colruyt NV (COLR.BR) is undervalued by 30.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 37.72 - 67.06 | 48.30 | 30.0% |
| DCF (Growth 10y) | 43.33 - 74.87 | 54.75 | 47.4% |
| DCF (EBITDA 5y) | 47.92 - 68.72 | 58.01 | 56.2% |
| DCF (EBITDA 10y) | 52.41 - 76.98 | 63.91 | 72.1% |
| Fair Value | 106.67 - 106.67 | 106.67 | 187.20% |
| P/E | 40.99 - 97.96 | 71.57 | 92.7% |
| EV/EBITDA | 56.50 - 88.74 | 76.22 | 105.2% |
| EPV | 51.15 - 70.99 | 61.07 | 64.4% |
| DDM - Stable | 39.15 - 89.28 | 64.21 | 72.9% |
| DDM - Multi | 32.68 - 58.27 | 41.90 | 12.8% |
| Market Cap (mil) | 4,623.93 |
| Beta | -0.71 |
| Outstanding shares (mil) | 124.50 |
| Enterprise Value (mil) | 4,959.63 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.97% |
| Cost of Debt | 4.25% |
| WACC | 6.29% |