As of 2025-12-14, the Intrinsic Value of Pernod Ricard SA (RI.PA) is 106.80 EUR. This RI.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 76.20 EUR, the upside of Pernod Ricard SA is 40.20%.
The range of the Intrinsic Value is 81.33 - 147.60 EUR
Based on its market price of 76.20 EUR and our intrinsic valuation, Pernod Ricard SA (RI.PA) is undervalued by 40.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 81.33 - 147.60 | 106.80 | 40.2% |
| DCF (Growth 10y) | 105.29 - 180.42 | 134.27 | 76.2% |
| DCF (EBITDA 5y) | 63.67 - 108.61 | 83.55 | 9.6% |
| DCF (EBITDA 10y) | 87.28 - 138.78 | 109.77 | 44.1% |
| Fair Value | 161.14 - 161.14 | 161.14 | 111.47% |
| P/E | 79.41 - 122.41 | 105.45 | 38.4% |
| EV/EBITDA | 40.38 - 103.94 | 80.20 | 5.2% |
| EPV | 82.90 - 119.94 | 101.42 | 33.1% |
| DDM - Stable | 50.06 - 103.13 | 76.59 | 0.5% |
| DDM - Multi | 75.14 - 116.75 | 91.15 | 19.6% |
| Market Cap (mil) | 19,222.97 |
| Beta | 0.84 |
| Outstanding shares (mil) | 252.27 |
| Enterprise Value (mil) | 29,982.97 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.82% |
| Cost of Debt | 4.25% |
| WACC | 5.95% |