As of 2024-12-13, the Intrinsic Value of La Francaise de l Energie SA (FDE.PA) is 34.49 EUR. This FDE.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.85 EUR, the upside of La Francaise de l Energie SA is 57.80%.

The range of the Intrinsic Value is 27.80 - 44.68 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	27.80 - 44.68	34.49	57.8%
DCF (Growth 10y)	37.59 - 58.18	45.77	109.5%
DCF (EBITDA 5y)	20.78 - 28.55	24.56	12.4%
DCF (EBITDA 10y)	29.59 - 39.56	34.32	57.1%
Fair Value	46.04 - 46.04	46.04	110.72%
P/E	13.41 - 19.26	16.73	-23.5%
EV/EBITDA	8.17 - 17.24	13.30	-39.1%
EPV	16.32 - 21.93	19.12	-12.5%
DDM - Stable	13.74 - 27.09	20.42	-6.5%
DDM - Multi	15.54 - 24.74	19.17	-12.3%