As of 2026-02-14, the Intrinsic Value of Societe LDC SA (LOUP.PA) is 133.39 EUR. This LOUP.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 94.60 EUR, the upside of Societe LDC SA is 41.00%.
The range of the Intrinsic Value is 91.41 - 242.35 EUR
Based on its market price of 94.60 EUR and our intrinsic valuation, Societe LDC SA (LOUP.PA) is undervalued by 41.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 91.41 - 242.35 | 133.39 | 41.0% |
| DCF (Growth 10y) | 106.28 - 261.10 | 149.64 | 58.2% |
| DCF (EBITDA 5y) | 98.56 - 116.96 | 108.78 | 15.0% |
| DCF (EBITDA 10y) | 116.21 - 145.58 | 131.33 | 38.8% |
| Fair Value | 97.21 - 97.21 | 97.21 | 2.75% |
| P/E | 92.46 - 144.11 | 110.29 | 16.6% |
| EV/EBITDA | 76.77 - 155.08 | 108.83 | 15.0% |
| EPV | 119.94 - 167.00 | 143.47 | 51.7% |
| DDM - Stable | 72.61 - 239.40 | 156.00 | 64.9% |
| DDM - Multi | 101.52 - 255.72 | 144.82 | 53.1% |
| Market Cap (mil) | 3,336.54 |
| Beta | -0.02 |
| Outstanding shares (mil) | 35.27 |
| Enterprise Value (mil) | 3,823.69 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.87% |
| Cost of Debt | 5.00% |
| WACC | 6.41% |