As of 2024-12-11, the Intrinsic Value of Vilmorin & Cie SA (RIN.PA) is 85.16 EUR. This RIN.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 63.70 EUR, the upside of Vilmorin & Cie SA is 33.70%.

The range of the Intrinsic Value is 36.88 - 256.47 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	36.88 - 256.47	85.16	33.7%
DCF (Growth 10y)	25.53 - 188.43	61.51	-3.4%
DCF (EBITDA 5y)	15.78 - 41.63	22.19	-65.2%
DCF (EBITDA 10y)	24.96 - 53.78	32.82	-48.5%
Fair Value	26.23 - 26.23	26.23	-58.82%
P/E	36.79 - 58.13	46.15	-27.5%
EV/EBITDA	12.18 - 38.48	27.46	-56.9%
EPV	100.84 - 131.26	116.05	82.2%
DDM - Stable	62.92 - 257.24	160.08	151.3%
DDM - Multi	73.53 - 225.96	110.04	72.7%