As of 2024-12-13, the Intrinsic Value of Groupe Flo SA (FLO.PA) is 4.59 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 -78.10%.

The range of the Intrinsic Value is (4.03) - 114.80 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	(15.55) - (13.78)	(13.90)	-166.2%
DCF (Growth 10y)	(4.03) - 114.80	4.59	-78.1%
DCF (EBITDA 5y)	(4.34) - (1.75)	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(2.91) - 1.01	(1,234.50)	-123450.0%
Fair Value	8.15 - 8.15	8.15	-61.20%
P/E	20.91 - 54.23	40.17	91.3%
EV/EBITDA	0.73 - 21.53	11.63	-44.6%
EPV	63.75 - 97.81	80.78	284.7%
DDM - Stable	20.27 - 132.06	76.16	262.7%
DDM - Multi	(5.10) - (26.89)	(8.69)	-141.4%