As of 2024-12-14, the Intrinsic Value of La Francaise des Jeux SA (FDJ.PA) is 40.13 EUR. This FDJ.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38.04 EUR, the upside of La Francaise des Jeux SA is 5.50%.

The range of the Intrinsic Value is 27.38 - 76.14 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	27.38 - 76.14	40.13	5.5%
DCF (Growth 10y)	34.87 - 91.55	49.80	30.9%
DCF (EBITDA 5y)	21.53 - 31.42	25.35	-33.4%
DCF (EBITDA 10y)	28.80 - 42.32	34.11	-10.3%
Fair Value	54.63 - 54.63	54.63	43.61%
P/E	35.17 - 55.93	43.26	13.7%
EV/EBITDA	16.94 - 51.97	31.09	-18.3%
EPV	78.88 - 106.64	92.76	143.9%
DDM - Stable	23.40 - 81.65	52.53	38.1%
DDM - Multi	32.49 - 82.92	46.11	21.2%