As of 2026-04-04, the Intrinsic Value of Courtois SA (COUR.PA) is 21.29 EUR. This COUR.PA valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 121.00 EUR, the upside of Courtois SA is -82.40%.
The range of the Intrinsic Value is 26.10 - 17.47 EUR
Based on its market price of 121.00 EUR and our intrinsic valuation, Courtois SA (COUR.PA) is overvalued by 82.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1,128.85) - (41.76) | (123.93) | -202.4% |
| DCF (Growth 10y) | (85.96) - (1,615.58) | (201.80) | -266.8% |
| DCF (EBITDA 5y) | 26.10 - 17.47 | 21.29 | -82.4% |
| DCF (EBITDA 10y) | 14.06 - 4.49 | 9.14 | -92.4% |
| Fair Value | -215.00 - -215.00 | -215.00 | -277.69% |
| P/E | (93.40) - (103.89) | (101.05) | -183.5% |
| EV/EBITDA | (20.53) - (23.47) | (30.07) | -124.8% |
| EPV | (113.39) - (191.82) | (152.60) | -226.1% |
| DDM - Stable | (182.18) - (1,319.62) | (750.90) | -720.6% |
| DDM - Multi | (74.56) - (427.99) | (127.81) | -205.6% |
| Market Cap (mil) | 8.47 |
| Beta | 0.10 |
| Outstanding shares (mil) | 0.07 |
| Enterprise Value (mil) | 4.31 |
| Market risk premium | 5.82% |
| Cost of Equity | 5.41% |
| Cost of Debt | 5.50% |
| WACC | 5.12% |