As of 2025-06-05, the Intrinsic Value of La Francaise des Jeux SA (FDJ.PA) is 21.39 EUR. This FDJ.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.58 EUR, the upside of La Francaise des Jeux SA is -30.10%.
The range of the Intrinsic Value is 13.49 - 38.25 EUR
Based on its market price of 30.58 EUR and our intrinsic valuation, La Francaise des Jeux SA (FDJ.PA) is overvalued by 30.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.49 - 38.25 | 21.39 | -30.1% |
| DCF (Growth 10y) | 19.42 - 47.42 | 28.42 | -7.1% |
| DCF (EBITDA 5y) | 10.80 - 21.86 | 14.97 | -51.0% |
| DCF (EBITDA 10y) | 16.70 - 30.23 | 21.87 | -28.5% |
| Fair Value | 53.81 - 53.81 | 53.81 | 75.98% |
| P/E | 28.16 - 40.49 | 30.69 | 0.4% |
| EV/EBITDA | 10.29 - 37.00 | 21.77 | -28.8% |
| EPV | 80.67 - 108.03 | 94.35 | 208.5% |
| DDM - Stable | 19.03 - 51.07 | 35.05 | 14.6% |
| DDM - Multi | 27.35 - 52.49 | 35.53 | 16.2% |
| Market Cap (mil) | 5,665.56 |
| Beta | 0.54 |
| Outstanding shares (mil) | 185.27 |
| Enterprise Value (mil) | 7,315.56 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.85% |
| Cost of Debt | 4.25% |
| WACC | 7.49% |