As of 2025-07-05, the Intrinsic Value of Fnac Darty SA (FNAC.PA) is 51.20 EUR. This FNAC.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.75 EUR, the upside of Fnac Darty SA is 47.30%.
The range of the Intrinsic Value is 28.95 - 93.69 EUR
Based on its market price of 34.75 EUR and our intrinsic valuation, Fnac Darty SA (FNAC.PA) is undervalued by 47.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 28.95 - 93.69 | 51.20 | 47.3% |
| DCF (Growth 10y) | 32.80 - 96.20 | 54.70 | 57.4% |
| DCF (EBITDA 5y) | 0.60 - 14.12 | 6.29 | -81.9% |
| DCF (EBITDA 10y) | 12.06 - 29.81 | 19.62 | -43.5% |
| Fair Value | 32.93 - 32.93 | 32.93 | -5.22% |
| P/E | 13.69 - 17.02 | 15.10 | -56.5% |
| EV/EBITDA | (24.99) - 20.56 | (2.23) | -106.4% |
| EPV | 235.51 - 379.79 | 307.65 | 785.3% |
| DDM - Stable | 5.68 - 12.49 | 9.08 | -73.9% |
| DDM - Multi | 7.71 - 13.38 | 9.79 | -71.8% |
| Market Cap (mil) | 1,031.38 |
| Beta | 1.62 |
| Outstanding shares (mil) | 29.68 |
| Enterprise Value (mil) | 2,392.08 |
| Market risk premium | 5.82% |
| Cost of Equity | 13.37% |
| Cost of Debt | 5.07% |
| WACC | 6.01% |