As of 2024-12-14, the Intrinsic Value of Legrand SA (LR.PA) is
81.28 EUR. This LR.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 95.34 EUR, the upside of Legrand SA is
-14.80%.
The range of the Intrinsic Value is 59.04 - 127.30 EUR
81.28 EUR
Intrinsic Value
LR.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
59.04 - 127.30 |
81.28 |
-14.8% |
| DCF (Growth 10y) |
75.22 - 150.35 |
99.88 |
4.8% |
| DCF (EBITDA 5y) |
44.49 - 64.02 |
55.17 |
-42.1% |
| DCF (EBITDA 10y) |
61.89 - 87.24 |
74.92 |
-21.4% |
| Fair Value |
82.64 - 82.64 |
82.64 |
-13.32% |
| P/E |
73.87 - 97.68 |
90.25 |
-5.3% |
| EV/EBITDA |
44.02 - 97.80 |
67.36 |
-29.3% |
| EPV |
48.57 - 66.46 |
57.52 |
-39.7% |
| DDM - Stable |
69.38 - 175.50 |
122.44 |
28.4% |
| DDM - Multi |
53.70 - 103.35 |
70.45 |
-26.1% |
LR.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
24,992.90 |
| Beta |
0.98 |
| Outstanding shares (mil) |
262.14 |
| Enterprise Value (mil) |
28,224.50 |
| Market risk premium |
5.82% |
| Cost of Equity |
8.55% |
| Cost of Debt |
4.25% |
| WACC |
7.68% |