As of 2024-12-12, the Intrinsic Value of Lisi SA (FII.PA) is
26.55 EUR. This FII.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 22.20 EUR, the upside of Lisi SA is
19.60%.
The range of the Intrinsic Value is 12.23 - 90.51 EUR
26.55 EUR
Intrinsic Value
FII.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
12.23 - 90.51 |
26.55 |
19.6% |
| DCF (Growth 10y) |
16.70 - 102.57 |
32.51 |
46.4% |
| DCF (EBITDA 5y) |
14.69 - 23.88 |
16.11 |
-27.4% |
| DCF (EBITDA 10y) |
17.75 - 30.02 |
20.61 |
-7.2% |
| Fair Value |
8.68 - 8.68 |
8.68 |
-60.91% |
| P/E |
20.07 - 49.32 |
31.35 |
41.2% |
| EV/EBITDA |
22.41 - 153.48 |
72.93 |
228.5% |
| EPV |
18.37 - 30.59 |
24.48 |
10.3% |
| DDM - Stable |
9.88 - 36.02 |
22.95 |
3.4% |
| DDM - Multi |
10.70 - 30.04 |
15.75 |
-29.1% |
FII.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,011.48 |
| Beta |
1.13 |
| Outstanding shares (mil) |
45.56 |
| Enterprise Value (mil) |
1,547.05 |
| Market risk premium |
5.82% |
| Cost of Equity |
9.35% |
| Cost of Debt |
4.25% |
| WACC |
6.91% |