As of 2024-12-14, the Intrinsic Value of Pernod Ricard SA (RI.PA) is 82.03 EUR. This RI.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 113.95 EUR, the upside of Pernod Ricard SA is -28.00%.

The range of the Intrinsic Value is 48.88 - 162.33 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	48.88 - 162.33	82.03	-28.0%
DCF (Growth 10y)	61.89 - 179.64	96.65	-15.2%
DCF (EBITDA 5y)	43.72 - 88.89	66.33	-41.8%
DCF (EBITDA 10y)	56.15 - 108.22	80.72	-29.2%
Fair Value	145.66 - 145.66	145.66	27.83%
P/E	88.79 - 114.39	105.38	-7.5%
EV/EBITDA	96.77 - 296.05	170.18	49.3%
EPV	40.90 - 77.72	59.31	-47.9%
DDM - Stable	37.08 - 104.73	70.90	-37.8%
DDM - Multi	56.77 - 114.91	75.05	-34.1%