As of 2026-04-11, the Intrinsic Value of Groupe Flo SA (FLO.PA) is 1.73 EUR. This FLO.PA valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 21.00 EUR, the upside of Groupe Flo SA is -91.70%.
The range of the Intrinsic Value is (5.69) - 113.40 EUR
Based on its market price of 21.00 EUR and our intrinsic valuation, Groupe Flo SA (FLO.PA) is overvalued by 91.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (15.54) - (13.77) | (13.87) | -166.0% |
| DCF (Growth 10y) | (5.69) - 113.40 | 1.73 | -91.7% |
| DCF (EBITDA 5y) | (6.77) - (1.97) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (5.60) - 0.66 | (1,234.50) | -123450.0% |
| Fair Value | 8.15 - 8.15 | 8.15 | -61.20% |
| P/E | 10.31 - 22.62 | 17.46 | -16.8% |
| EV/EBITDA | 1.06 - 21.05 | 8.76 | -58.3% |
| EPV | 57.20 - 94.43 | 75.81 | 261.0% |
| DDM - Stable | 16.51 - 115.92 | 66.21 | 215.3% |
| DDM - Multi | (4.07) - (23.40) | (7.05) | -133.6% |
| Market Cap (mil) | 160.68 |
| Beta | 0.99 |
| Outstanding shares (mil) | 7.65 |
| Enterprise Value (mil) | 269.28 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.30% |
| Cost of Debt | 4.60% |
| WACC | 5.61% |