As of 2024-12-11, the Intrinsic Value of Laurent Perrier SA (LPE.PA) is
121.45 EUR. This LPE.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 104.00 EUR, the upside of Laurent Perrier SA is
16.80%.
The range of the Intrinsic Value is 87.55 - 190.15 EUR
121.45 EUR
Intrinsic Value
LPE.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
87.55 - 190.15 |
121.45 |
16.8% |
| DCF (Growth 10y) |
99.69 - 209.20 |
136.09 |
30.9% |
| DCF (EBITDA 5y) |
105.99 - 199.81 |
150.33 |
44.5% |
| DCF (EBITDA 10y) |
110.37 - 210.59 |
154.60 |
48.7% |
| Fair Value |
268.69 - 268.69 |
268.69 |
158.36% |
| P/E |
111.35 - 182.54 |
145.30 |
39.7% |
| EV/EBITDA |
94.30 - 188.65 |
156.43 |
50.4% |
| EPV |
78.54 - 153.04 |
115.79 |
11.3% |
| DDM - Stable |
63.76 - 177.25 |
120.51 |
15.9% |
| DDM - Multi |
70.35 - 163.27 |
99.50 |
-4.3% |
LPE.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
615.41 |
| Beta |
0.39 |
| Outstanding shares (mil) |
5.92 |
| Enterprise Value (mil) |
807.04 |
| Market risk premium |
5.82% |
| Cost of Equity |
9.13% |
| Cost of Debt |
5.00% |
| WACC |
7.55% |