LPE.PA
Laurent Perrier SA
Price:  
98.80 
EUR
Volume:  
60.00
France | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LPE.PA Intrinsic Value

8.80 %
Upside

Is LPE.PA undervalued or overvalued?

As of 2025-03-24, the Intrinsic Value of Laurent Perrier SA (LPE.PA) is 107.53 EUR. This LPE.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 98.80 EUR, the upside of Laurent Perrier SA is 8.80%. This means that LPE.PA is undervalued by 8.80%.

The range of the Intrinsic Value is 76.47 - 165.87 EUR

98.80 EUR
Stock Price
107.53 EUR
Intrinsic Value
Intrinsic Value Details

LPE.PA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 76.47 - 165.87 107.53 8.8%
DCF (Growth 10y) 88.12 - 184.16 121.60 23.1%
DCF (EBITDA 5y) 100.82 - 172.59 140.56 42.3%
DCF (EBITDA 10y) 106.23 - 188.66 147.98 49.8%
Fair Value 211.36 - 211.36 211.36 113.92%
P/E 88.09 - 170.10 120.69 22.2%
EV/EBITDA 79.52 - 168.42 140.40 42.1%
EPV 77.49 - 142.42 109.95 11.3%
DDM - Stable 54.13 - 137.85 95.99 -2.8%
DDM - Multi 75.18 - 153.82 101.46 2.7%

LPE.PA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 587.86
Beta 0.42
Outstanding shares (mil) 5.95
Enterprise Value (mil) 829.66
Market risk premium 5.82%
Cost of Equity 8.73%
Cost of Debt 5.00%
WACC 7.26%