As of 2025-09-16, the Intrinsic Value of Lagardere SCA (MMB.PA) is 42.37 EUR. This MMB.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.40 EUR, the upside of Lagardere SCA is 107.70%.
The range of the Intrinsic Value is 27.76 - 67.15 EUR
Based on its market price of 20.40 EUR and our intrinsic valuation, Lagardere SCA (MMB.PA) is undervalued by 107.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 27.76 - 67.15 | 42.37 | 107.7% |
| DCF (Growth 10y) | 41.79 - 88.17 | 59.05 | 189.4% |
| DCF (EBITDA 5y) | 2.50 - 19.36 | 11.01 | -46.0% |
| DCF (EBITDA 10y) | 17.95 - 39.45 | 28.41 | 39.3% |
| Fair Value | 7.48 - 7.48 | 7.48 | -63.32% |
| P/E | 8.89 - 18.54 | 14.04 | -31.2% |
| EV/EBITDA | 16.48 - 218.70 | 96.89 | 374.9% |
| EPV | 273.11 - 376.42 | 324.76 | 1492.0% |
| DDM - Stable | 8.82 - 20.04 | 14.43 | -29.3% |
| DDM - Multi | 12.81 - 22.72 | 16.39 | -19.7% |
| Market Cap (mil) | 2,890.07 |
| Beta | 0.54 |
| Outstanding shares (mil) | 141.67 |
| Enterprise Value (mil) | 7,599.07 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.80% |
| Cost of Debt | 4.25% |
| WACC | 5.52% |