As of 2025-05-20, the Intrinsic Value of Compagnie Generale des Etablissements Michelin SCA (ML.PA) is 42.13 EUR. This ML.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.51 EUR, the upside of Compagnie Generale des Etablissements Michelin SCA is 22.10%.
The range of the Intrinsic Value is 30.73 - 66.93 EUR
Based on its market price of 34.51 EUR and our intrinsic valuation, Compagnie Generale des Etablissements Michelin SCA (ML.PA) is undervalued by 22.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 30.73 - 66.93 | 42.13 | 22.1% |
| DCF (Growth 10y) | 33.83 - 68.10 | 44.73 | 29.6% |
| DCF (EBITDA 5y) | 30.20 - 40.24 | 36.03 | 4.4% |
| DCF (EBITDA 10y) | 32.86 - 44.28 | 38.99 | 13.0% |
| Fair Value | 66.74 - 66.74 | 66.74 | 93.39% |
| P/E | 26.22 - 33.37 | 29.67 | -14.0% |
| EV/EBITDA | 31.45 - 41.35 | 36.18 | 4.8% |
| EPV | 39.11 - 52.54 | 45.83 | 32.8% |
| DDM - Stable | 21.40 - 55.68 | 38.54 | 11.7% |
| DDM - Multi | 26.87 - 51.69 | 35.10 | 1.7% |
| Market Cap (mil) | 24,355.43 |
| Beta | 0.76 |
| Outstanding shares (mil) | 705.75 |
| Enterprise Value (mil) | 27,788.43 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.52% |
| Cost of Debt | 4.25% |
| WACC | 7.29% |