As of 2025-07-09, the Intrinsic Value of Remy Cointreau SA (RCO.PA) is 58.56 EUR. This RCO.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 52.80 EUR, the upside of Remy Cointreau SA is 10.90%.
The range of the Intrinsic Value is 37.07 - 130.60 EUR
Based on its market price of 52.80 EUR and our intrinsic valuation, Remy Cointreau SA (RCO.PA) is undervalued by 10.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 37.07 - 130.60 | 58.56 | 10.9% |
| DCF (Growth 10y) | 35.94 - 113.49 | 53.92 | 2.1% |
| DCF (EBITDA 5y) | 23.16 - 39.28 | 31.32 | -40.7% |
| DCF (EBITDA 10y) | 27.29 - 43.88 | 35.36 | -33.0% |
| Fair Value | 19.26 - 19.26 | 19.26 | -63.52% |
| P/E | 28.07 - 66.34 | 44.97 | -14.8% |
| EV/EBITDA | 13.53 - 54.31 | 34.79 | -34.1% |
| EPV | 41.04 - 57.53 | 49.29 | -6.7% |
| DDM - Stable | 25.48 - 96.96 | 61.22 | 15.9% |
| DDM - Multi | 29.99 - 85.84 | 44.11 | -16.5% |
| Market Cap (mil) | 2,754.05 |
| Beta | 1.07 |
| Outstanding shares (mil) | 52.16 |
| Enterprise Value (mil) | 3,411.35 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.27% |
| Cost of Debt | 5.00% |
| WACC | 6.43% |