As of 2025-05-31, the Intrinsic Value of Kering SA (KER.PA) is 223.22 EUR. This KER.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 172.36 EUR, the upside of Kering SA is 29.50%.
The range of the Intrinsic Value is 148.15 - 355.51 EUR
Based on its market price of 172.36 EUR and our intrinsic valuation, Kering SA (KER.PA) is undervalued by 29.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 148.15 - 355.51 | 223.22 | 29.5% |
| DCF (Growth 10y) | 149.06 - 337.14 | 217.44 | 26.2% |
| DCF (EBITDA 5y) | 123.14 - 228.10 | 190.64 | 10.6% |
| DCF (EBITDA 10y) | 137.77 - 245.63 | 202.45 | 17.5% |
| Fair Value | 45.90 - 45.90 | 45.90 | -73.37% |
| P/E | 157.46 - 258.14 | 186.23 | 8.0% |
| EV/EBITDA | 111.27 - 217.56 | 187.06 | 8.5% |
| EPV | 924.94 - 1,256.19 | 1,090.57 | 532.7% |
| DDM - Stable | 77.31 - 170.19 | 123.75 | -28.2% |
| DDM - Multi | 140.88 - 219.76 | 170.11 | -1.3% |
| Market Cap (mil) | 21,272.67 |
| Beta | 1.83 |
| Outstanding shares (mil) | 123.42 |
| Enterprise Value (mil) | 39,465.67 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.58% |
| Cost of Debt | 4.25% |
| WACC | 5.44% |