As of 2024-12-11, the Intrinsic Value of L'Oreal SA (OR.PA) is
218.02 EUR. This OR.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 345.25 EUR, the upside of L'Oreal SA is
-36.90%.
The range of the Intrinsic Value is 155.05 - 377.00 EUR
218.02 EUR
Intrinsic Value
OR.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
155.05 - 377.00 |
218.02 |
-36.9% |
| DCF (Growth 10y) |
190.87 - 439.19 |
261.87 |
-24.2% |
| DCF (EBITDA 5y) |
162.06 - 264.73 |
211.70 |
-38.7% |
| DCF (EBITDA 10y) |
197.70 - 324.19 |
256.19 |
-25.8% |
| Fair Value |
128.09 - 128.09 |
128.09 |
-62.90% |
| P/E |
212.40 - 337.19 |
276.64 |
-19.9% |
| EV/EBITDA |
156.09 - 259.67 |
222.17 |
-35.7% |
| EPV |
115.91 - 157.99 |
136.95 |
-60.3% |
| DDM - Stable |
114.72 - 364.16 |
239.44 |
-30.6% |
| DDM - Multi |
148.04 - 345.70 |
205.14 |
-40.6% |
OR.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
184,471.22 |
| Beta |
1.00 |
| Outstanding shares (mil) |
534.31 |
| Enterprise Value (mil) |
188,875.31 |
| Market risk premium |
5.82% |
| Cost of Equity |
8.20% |
| Cost of Debt |
4.25% |
| WACC |
7.97% |