What is the intrinsic value of RCO.PA?

As of 2025-05-25, the Intrinsic Value of Remy Cointreau SA (RCO.PA) is 65.69 EUR. This RCO.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 46.26 EUR, the upside of Remy Cointreau SA is 42.00%.

The range of the Intrinsic Value is 41.82 - 145.27 EUR

Is RCO.PA undervalued or overvalued?

Based on its market price of 46.26 EUR and our intrinsic valuation, Remy Cointreau SA (RCO.PA) is undervalued by 42.00%.

	Range	Selected	Upside
a
DCF (Growth 5y)	41.82 - 145.27	65.69	42.0%
DCF (Growth 10y)	46.05 - 144.31	68.88	48.9%
DCF (EBITDA 5y)	27.79 - 45.72	37.40	-19.2%
DCF (EBITDA 10y)	33.35 - 51.89	42.82	-7.4%
Fair Value	29.51 - 29.51	29.51	-36.20%
P/E	37.97 - 53.41	45.88	-0.8%
EV/EBITDA	21.72 - 52.59	40.02	-13.5%
EPV	45.43 - 62.74	54.08	16.9%
DDM - Stable	34.29 - 128.85	81.57	76.3%
DDM - Multi	34.12 - 100.15	50.96	10.2%