The Discounted Cash Flow (DCF) valuation of Laurent Perrier SA (LPE.PA) is 112.55 EUR. With the latest stock price at 95.00 EUR, the upside of Laurent Perrier SA based on DCF is 18.5%.

Is LPE.PA a buy or a sell?

Based on the latest price of 95.00 EUR and our DCF valuation, Laurent Perrier SA (LPE.PA) is a buy. Buying LPE.PA stocks now will result in a potential gain of 18.5%.

	Range	Selected
WACC / Discount Rate	5.7% - 8.4%	7.0%
Long-term Growth Rate	0.0% - 1.0%	0.5%
Fair Price	82.53 - 165.98	112.55
Upside	-13.1% - 74.7%	18.5%

95.00 EUR

Stock Price

112.55 EUR

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

LPE.PA DCF Valuation: Revenue & Expenses Forecast

(EUR in millions)		Projections

	03-2024	03-2025	03-2026	03-2027	03-2028	03-2029

Revenue	313	295	304	314	321	328
% Growth	2%	-6%	3%	3%	2%	2%

Cost of goods sold	(121)	(114)	(117)	(121)	(124)	(127)
% of Revenue	39%	39%	39%	39%	39%	39%

Selling, G&A expenses	(97)	(91)	(94)	(97)	(100)	(102)
% of Revenue	31%	31%	31%	31%	31%	31%

Research & Development	0	0	0	0	0	0
% of Revenue	0%	0%	0%	0%	0%	0%

Net interest & other expenses	(9)	(8)	(8)	(9)	(9)	(9)
% of Revenue	3%	3%	3%	3%	3%	3%

Tax expense	(22)	(23)	(23)	(24)	(25)	(25)
Tax rate	26%	28%	28%	28%	28%	28%

Net profit	64	59	61	63	64	65
% Margin	21%	20%	20%	20%	20%	20%