As of 2025-09-19, the Intrinsic Value of Kering SA (KER.PA) is 220.54 EUR. This KER.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 268.75 EUR, the upside of Kering SA is -17.90%.
The range of the Intrinsic Value is 110.14 - 591.17 EUR
Based on its market price of 268.75 EUR and our intrinsic valuation, Kering SA (KER.PA) is overvalued by 17.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 110.14 - 591.17 | 220.54 | -17.9% |
| DCF (Growth 10y) | 83.83 - 436.05 | 165.60 | -38.4% |
| DCF (EBITDA 5y) | 92.99 - 204.92 | 156.89 | -41.6% |
| DCF (EBITDA 10y) | 90.58 - 203.32 | 150.06 | -44.2% |
| Fair Value | 29.53 - 29.53 | 29.53 | -89.01% |
| P/E | 93.21 - 175.45 | 115.42 | -57.1% |
| EV/EBITDA | 88.24 - 214.69 | 166.64 | -38.0% |
| EPV | 770.47 - 1,226.38 | 998.43 | 271.5% |
| DDM - Stable | 49.45 - 165.27 | 107.36 | -60.1% |
| DDM - Multi | 97.38 - 228.30 | 133.91 | -50.2% |
| Market Cap (mil) | 33,169.12 |
| Beta | 1.73 |
| Outstanding shares (mil) | 123.42 |
| Enterprise Value (mil) | 48,113.12 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.79% |
| Cost of Debt | 5.07% |
| WACC | 6.16% |