As of 2025-11-17, the Intrinsic Value of La Francaise de l Energie SA (FDE.PA) is 29.96 EUR. This FDE.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.40 EUR, the upside of La Francaise de l Energie SA is -10.30%.
The range of the Intrinsic Value is 15.85 - 80.87 EUR
Based on its market price of 33.40 EUR and our intrinsic valuation, La Francaise de l Energie SA (FDE.PA) is overvalued by 10.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 15.85 - 80.87 | 29.96 | -10.3% |
| DCF (Growth 10y) | 32.28 - 135.29 | 54.73 | 63.9% |
| DCF (EBITDA 5y) | 37.58 - 56.01 | 46.39 | 38.9% |
| DCF (EBITDA 10y) | 52.03 - 81.76 | 65.73 | 96.8% |
| Fair Value | 17.38 - 17.38 | 17.38 | -47.97% |
| P/E | 15.42 - 23.78 | 19.90 | -40.4% |
| EV/EBITDA | 12.42 - 21.72 | 17.32 | -48.1% |
| EPV | (3.64) - (0.66) | (2.15) | -106.4% |
| DDM - Stable | 7.07 - 25.63 | 16.35 | -51.0% |
| DDM - Multi | 12.32 - 35.45 | 18.38 | -45.0% |
| Market Cap (mil) | 176.69 |
| Beta | 0.19 |
| Outstanding shares (mil) | 5.29 |
| Enterprise Value (mil) | 239.97 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.16% |
| Cost of Debt | 6.96% |
| WACC | 7.19% |