As of 2024-12-15, the Intrinsic Value of Kering SA (KER.PA) is
347.55 EUR. This KER.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 244.05 EUR, the upside of Kering SA is
42.40%.
The range of the Intrinsic Value is 255.67 - 506.82 EUR
347.55 EUR
Intrinsic Value
KER.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
255.67 - 506.82 |
347.55 |
42.4% |
| DCF (Growth 10y) |
308.12 - 579.06 |
407.65 |
67.0% |
| DCF (EBITDA 5y) |
133.17 - 252.37 |
175.75 |
-28.0% |
| DCF (EBITDA 10y) |
210.82 - 354.32 |
263.61 |
8.0% |
| Fair Value |
84.10 - 84.10 |
84.10 |
-65.54% |
| P/E |
215.93 - 256.01 |
233.50 |
-4.3% |
| EV/EBITDA |
59.77 - 226.33 |
145.26 |
-40.5% |
| EPV |
853.86 - 1,242.05 |
1,047.96 |
329.4% |
| DDM - Stable |
124.15 - 277.69 |
200.92 |
-17.7% |
| DDM - Multi |
237.08 - 398.09 |
295.92 |
21.3% |
KER.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
30,120.65 |
| Beta |
1.75 |
| Outstanding shares (mil) |
123.42 |
| Enterprise Value (mil) |
44,897.65 |
| Market risk premium |
5.82% |
| Cost of Equity |
7.97% |
| Cost of Debt |
4.25% |
| WACC |
6.19% |