As of 2025-07-03, the Intrinsic Value of ID Logistics SAS (IDL.PA) is 399.33 EUR. This IDL.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 424.00 EUR, the upside of ID Logistics SAS is -5.80%.
The range of the Intrinsic Value is 177.15 - 1,613.79 EUR
Based on its market price of 424.00 EUR and our intrinsic valuation, ID Logistics SAS (IDL.PA) is overvalued by 5.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 177.15 - 1,613.79 | 399.33 | -5.8% |
| DCF (Growth 10y) | 292.05 - 2,097.47 | 572.68 | 35.1% |
| DCF (EBITDA 5y) | 103.51 - 153.89 | 117.80 | -72.2% |
| DCF (EBITDA 10y) | 194.55 - 283.98 | 225.58 | -46.8% |
| Fair Value | 201.64 - 201.64 | 201.64 | -52.44% |
| P/E | 125.39 - 177.44 | 144.13 | -66.0% |
| EV/EBITDA | 209.80 - 360.40 | 285.20 | -32.7% |
| EPV | 939.17 - 1,371.48 | 1,155.32 | 172.5% |
| DDM - Stable | 86.81 - 460.29 | 273.55 | -35.5% |
| DDM - Multi | 112.66 - 480.47 | 184.38 | -56.5% |
| Market Cap (mil) | 2,777.20 |
| Beta | 1.06 |
| Outstanding shares (mil) | 6.55 |
| Enterprise Value (mil) | 3,913.51 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.04% |
| Cost of Debt | 5.00% |
| WACC | 5.82% |