As of 2024-12-15, the Intrinsic Value of Remy Cointreau SA (RCO.PA) is 61.59 EUR. This RCO.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 63.85 EUR, the upside of Remy Cointreau SA is -3.50%.

The range of the Intrinsic Value is 42.24 - 112.00 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	42.24 - 112.00	61.59	-3.5%
DCF (Growth 10y)	45.52 - 110.25	63.67	-0.3%
DCF (EBITDA 5y)	36.35 - 57.09	46.44	-27.3%
DCF (EBITDA 10y)	41.33 - 63.95	51.87	-18.8%
Fair Value	33.32 - 33.32	33.32	-47.82%
P/E	41.74 - 67.96	56.75	-11.1%
EV/EBITDA	25.04 - 64.37	48.58	-23.9%
EPV	40.35 - 61.62	50.99	-20.1%
DDM - Stable	31.17 - 101.81	66.49	4.1%
DDM - Multi	40.51 - 94.06	55.70	-12.8%