As of 2024-12-11, the Intrinsic Value of LVMH Moet Hennessy Louis Vuitton SE (MC.PA) is
386.89 EUR. This MC.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 636.00 EUR, the upside of LVMH Moet Hennessy Louis Vuitton SE is
-39.20%.
The range of the Intrinsic Value is 285.46 - 587.60 EUR
386.89 EUR
Intrinsic Value
MC.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
285.46 - 587.60 |
386.89 |
-39.2% |
| DCF (Growth 10y) |
363.27 - 706.06 |
479.53 |
-24.6% |
| DCF (EBITDA 5y) |
433.50 - 634.38 |
581.38 |
-8.6% |
| DCF (EBITDA 10y) |
482.10 - 745.29 |
647.05 |
1.7% |
| Fair Value |
698.63 - 698.63 |
698.63 |
9.85% |
| P/E |
534.32 - 622.75 |
586.83 |
-7.7% |
| EV/EBITDA |
441.21 - 631.98 |
603.58 |
-5.1% |
| EPV |
225.58 - 338.01 |
281.80 |
-55.7% |
| DDM - Stable |
171.12 - 425.77 |
298.44 |
-53.1% |
| DDM - Multi |
274.12 - 512.02 |
355.33 |
-44.1% |
MC.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
317,710.62 |
| Beta |
1.85 |
| Outstanding shares (mil) |
499.55 |
| Enterprise Value (mil) |
350,917.62 |
| Market risk premium |
5.82% |
| Cost of Equity |
10.67% |
| Cost of Debt |
4.25% |
| WACC |
9.85% |