As of 2025-05-15, the Intrinsic Value of LVMH Moet Hennessy Louis Vuitton SE (MC.PA) is 412.03 EUR. This MC.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 525.20 EUR, the upside of LVMH Moet Hennessy Louis Vuitton SE is -21.50%.
The range of the Intrinsic Value is 305.41 - 626.97 EUR
Based on its market price of 525.20 EUR and our intrinsic valuation, LVMH Moet Hennessy Louis Vuitton SE (MC.PA) is overvalued by 21.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 305.41 - 626.97 | 412.03 | -21.5% |
| DCF (Growth 10y) | 378.12 - 728.07 | 495.19 | -5.7% |
| DCF (EBITDA 5y) | 361.64 - 561.22 | 483.85 | -7.9% |
| DCF (EBITDA 10y) | 429.99 - 669.10 | 565.07 | 7.6% |
| Fair Value | 627.33 - 627.33 | 627.33 | 19.44% |
| P/E | 489.31 - 774.37 | 585.89 | 11.6% |
| EV/EBITDA | 366.20 - 573.83 | 505.80 | -3.7% |
| EPV | 279.05 - 369.88 | 324.47 | -38.2% |
| DDM - Stable | 188.29 - 462.02 | 325.15 | -38.1% |
| DDM - Multi | 284.48 - 515.45 | 364.13 | -30.7% |
| Market Cap (mil) | 262,673.53 |
| Beta | 1.37 |
| Outstanding shares (mil) | 500.14 |
| Enterprise Value (mil) | 293,765.53 |
| Market risk premium | 5.82% |
| Cost of Equity | 10.11% |
| Cost of Debt | 4.25% |
| WACC | 9.12% |