Is OR.PA undervalued or overvalued?
As of 2025-03-25, the Intrinsic Value of L'Oreal SA (OR.PA) is 214.19 EUR. This OR.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 349.20 EUR, the upside of L'Oreal SA is -38.70%. This means that OR.PA is overvalued by 38.70%.
The range of the Intrinsic Value is 160.39 - 327.94 EUR
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 160.39 - 327.94 | 214.19 | -38.7% |
| DCF (Growth 10y) | 189.62 - 366.35 | 246.90 | -29.3% |
| DCF (EBITDA 5y) | 184.26 - 260.96 | 243.01 | -30.4% |
| DCF (EBITDA 10y) | 210.75 - 302.19 | 272.47 | -22.0% |
| Fair Value | 143.80 - 143.80 | 143.80 | -58.82% |
| P/E | 228.24 - 304.82 | 238.85 | -31.6% |
| EV/EBITDA | 140.68 - 242.89 | 203.58 | -41.7% |
| EPV | 126.50 - 171.96 | 149.23 | -57.3% |
| DDM - Stable | 102.25 - 277.26 | 189.76 | -45.7% |
| DDM - Multi | 151.71 - 303.55 | 200.68 | -42.5% |
| Market Cap (mil) | 186,581.05 |
| Beta | 0.98 |
| Outstanding shares (mil) | 534.31 |
| Enterprise Value (mil) | 186,581.05 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.05% |
| Cost of Debt | 5.00% |
| WACC | 7.87% |