As of 2025-05-19, the Intrinsic Value of L'Oreal SA (OR.PA) is 224.66 EUR. This OR.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 373.85 EUR, the upside of L'Oreal SA is -39.90%.
The range of the Intrinsic Value is 163.76 - 367.10 EUR
Based on its market price of 373.85 EUR and our intrinsic valuation, L'Oreal SA (OR.PA) is overvalued by 39.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 163.76 - 367.10 | 224.66 | -39.9% |
| DCF (Growth 10y) | 193.54 - 411.21 | 259.35 | -30.6% |
| DCF (EBITDA 5y) | 196.39 - 270.15 | 246.67 | -34.0% |
| DCF (EBITDA 10y) | 219.92 - 315.22 | 277.13 | -25.9% |
| Fair Value | 144.33 - 144.33 | 144.33 | -61.39% |
| P/E | 233.03 - 303.69 | 262.16 | -29.9% |
| EV/EBITDA | 185.56 - 244.55 | 226.71 | -39.4% |
| EPV | 131.42 - 187.07 | 159.25 | -57.4% |
| DDM - Stable | 103.13 - 307.42 | 205.28 | -45.1% |
| DDM - Multi | 153.09 - 337.50 | 208.80 | -44.1% |
| Market Cap (mil) | 199,755.53 |
| Beta | 0.76 |
| Outstanding shares (mil) | 534.32 |
| Enterprise Value (mil) | 204,198.23 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.83% |
| Cost of Debt | 4.25% |
| WACC | 7.64% |