As of 2024-12-12, the Intrinsic Value of Societe LDC SA (LOUP.PA) is
124.74 EUR. This LOUP.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 68.00 EUR, the upside of Societe LDC SA is
83.40%.
The range of the Intrinsic Value is 99.83 - 167.61 EUR
124.74 EUR
Intrinsic Value
LOUP.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
99.83 - 167.61 |
124.74 |
83.4% |
| DCF (Growth 10y) |
126.15 - 212.07 |
157.80 |
132.1% |
| DCF (EBITDA 5y) |
95.80 - 114.86 |
104.55 |
53.8% |
| DCF (EBITDA 10y) |
120.96 - 154.00 |
135.92 |
99.9% |
| Fair Value |
146.80 - 146.80 |
146.80 |
115.88% |
| P/E |
96.35 - 167.12 |
143.01 |
110.3% |
| EV/EBITDA |
65.66 - 163.23 |
108.36 |
59.4% |
| EPV |
110.84 - 158.64 |
134.74 |
98.1% |
| DDM - Stable |
66.61 - 151.04 |
108.82 |
60.0% |
| DDM - Multi |
91.33 - 166.85 |
118.58 |
74.4% |
LOUP.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,354.81 |
| Beta |
0.40 |
| Outstanding shares (mil) |
34.63 |
| Enterprise Value (mil) |
2,370.77 |
| Market risk premium |
5.82% |
| Cost of Equity |
7.74% |
| Cost of Debt |
5.00% |
| WACC |
7.13% |