Is MMB.PA undervalued or overvalued?
As of 2025-03-24, the Intrinsic Value of Lagardere SCA (MMB.PA) is 36.71 EUR. This MMB.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.25 EUR, the upside of Lagardere SCA is 81.30%. This means that MMB.PA is undervalued by 81.30%.
The range of the Intrinsic Value is 22.74 - 61.24 EUR
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 22.74 - 61.24 | 36.71 | 81.3% |
| DCF (Growth 10y) | 34.46 - 79.57 | 50.89 | 151.3% |
| DCF (EBITDA 5y) | (4.50) - 6.78 | 1.57 | -92.2% |
| DCF (EBITDA 10y) | 8.68 - 23.18 | 16.05 | -20.7% |
| Fair Value | 5.24 - 5.24 | 5.24 | -74.12% |
| P/E | 8.93 - 20.71 | 14.91 | -26.3% |
| EV/EBITDA | (5.05) - 23.09 | 13.22 | -34.7% |
| EPV | 253.91 - 367.15 | 310.53 | 1433.5% |
| DDM - Stable | 6.58 - 13.43 | 10.00 | -50.6% |
| DDM - Multi | 13.42 - 21.55 | 16.56 | -18.2% |
| Market Cap (mil) | 2,859.10 |
| Beta | 0.62 |
| Outstanding shares (mil) | 141.19 |
| Enterprise Value (mil) | 7,362.10 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.59% |
| Cost of Debt | 5.07% |
| WACC | 5.82% |