As of 2024-12-15, the Intrinsic Value of La Francaise de l Energie SA (LFDE.PA) is
20.34 EUR. This LFDE.PA valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 33.00 EUR, the upside of La Francaise de l Energie SA is
-38.40%.
The range of the Intrinsic Value is 10.82 - 36.47 EUR
20.34 EUR
Intrinsic Value
LFDE.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(296.92) - (58.35) |
(94.34) |
-385.9% |
| DCF (Growth 10y) |
(81.62) - (402.34) |
(130.33) |
-494.9% |
| DCF (EBITDA 5y) |
10.82 - 36.47 |
20.34 |
-38.4% |
| DCF (EBITDA 10y) |
66.57 - 187.60 |
110.42 |
234.6% |
| Fair Value |
0.33 - 0.33 |
0.33 |
-99.00% |
| P/E |
0.62 - 1.30 |
0.97 |
-97.1% |
| EV/EBITDA |
(1.54) - 1.60 |
(0.22) |
-100.7% |
| EPV |
(9.63) - (11.94) |
(10.78) |
-132.7% |
| DDM - Stable |
0.77 - 3.99 |
2.38 |
-92.8% |
| DDM - Multi |
16.22 - 66.94 |
26.30 |
-20.3% |
LFDE.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
170.41 |
| Beta |
0.93 |
| Outstanding shares (mil) |
5.16 |
| Enterprise Value (mil) |
191.21 |
| Market risk premium |
5.23% |
| Cost of Equity |
7.75% |
| Cost of Debt |
6.26% |
| WACC |
7.19% |