As of 2025-05-25, the Intrinsic Value of Laurent Perrier SA (LPE.PA) is 112.55 EUR. This LPE.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 95.00 EUR, the upside of Laurent Perrier SA is 18.50%.
The range of the Intrinsic Value is 82.53 - 165.98 EUR
Based on its market price of 95.00 EUR and our intrinsic valuation, Laurent Perrier SA (LPE.PA) is undervalued by 18.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 82.53 - 165.98 | 112.55 | 18.5% |
| DCF (Growth 10y) | 95.13 - 184.28 | 127.31 | 34.0% |
| DCF (EBITDA 5y) | 100.87 - 172.61 | 140.15 | 47.5% |
| DCF (EBITDA 10y) | 108.86 - 188.70 | 149.40 | 57.3% |
| Fair Value | 211.36 - 211.36 | 211.36 | 122.48% |
| P/E | 94.01 - 167.73 | 116.45 | 22.6% |
| EV/EBITDA | 76.87 - 167.45 | 137.68 | 44.9% |
| EPV | 84.10 - 142.50 | 113.30 | 19.3% |
| DDM - Stable | 57.03 - 136.87 | 96.95 | 2.1% |
| DDM - Multi | 79.74 - 152.64 | 105.10 | 10.6% |
| Market Cap (mil) | 565.25 |
| Beta | 0.44 |
| Outstanding shares (mil) | 5.95 |
| Enterprise Value (mil) | 807.05 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.47% |
| Cost of Debt | 5.00% |
| WACC | 7.02% |