As of 2025-06-04, the Intrinsic Value of Iliad SA (ILD.PA) is 123.49 EUR. This ILD.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 182.00 EUR, the upside of Iliad SA is -32.10%.
The range of the Intrinsic Value is (14.74) - 1,365.51 EUR
Based on its market price of 182.00 EUR and our intrinsic valuation, Iliad SA (ILD.PA) is overvalued by 32.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (14.74) - 1,365.51 | 123.49 | -32.1% |
| DCF (Growth 10y) | 108.19 - 2,321.70 | 330.58 | 81.6% |
| DCF (EBITDA 5y) | 202.63 - 394.56 | 305.65 | 67.9% |
| DCF (EBITDA 10y) | 298.13 - 566.20 | 435.99 | 139.6% |
| Fair Value | 197.58 - 197.58 | 197.58 | 8.56% |
| P/E | 162.27 - 871.52 | 451.78 | 148.2% |
| EV/EBITDA | 370.75 - 947.34 | 605.57 | 232.7% |
| EPV | (25.25) - 26.24 | 0.49 | -99.7% |
| DDM - Stable | 343.88 - 1,151.67 | 747.77 | 310.9% |
| DDM - Multi | 115.99 - 302.12 | 167.64 | -7.9% |
| Market Cap (mil) | 10,694.32 |
| Beta | 0.21 |
| Outstanding shares (mil) | 58.76 |
| Enterprise Value (mil) | 22,186.32 |
| Market risk premium | 5.23% |
| Cost of Equity | 9.07% |
| Cost of Debt | 4.25% |
| WACC | 5.68% |