As of 2025-06-05, the Intrinsic Value of Hermes International SCA (RMS.PA) is 1,277.64 EUR. This RMS.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,382.00 EUR, the upside of Hermes International SCA is -46.40%.
The range of the Intrinsic Value is 802.96 - 4,023.66 EUR
Based on its market price of 2,382.00 EUR and our intrinsic valuation, Hermes International SCA (RMS.PA) is overvalued by 46.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 802.96 - 4,023.66 | 1,277.64 | -46.4% |
| DCF (Growth 10y) | 983.05 - 4,844.74 | 1,557.21 | -34.6% |
| DCF (EBITDA 5y) | 697.49 - 1,141.60 | 912.10 | -61.7% |
| DCF (EBITDA 10y) | 887.61 - 1,551.43 | 1,183.96 | -50.3% |
| Fair Value | 1,090.04 - 1,090.04 | 1,090.04 | -54.24% |
| P/E | 931.33 - 1,689.99 | 1,249.56 | -47.5% |
| EV/EBITDA | 755.44 - 1,620.50 | 1,082.76 | -54.5% |
| EPV | 479.21 - 746.02 | 612.61 | -74.3% |
| DDM - Stable | 408.70 - 3,016.68 | 1,712.69 | -28.1% |
| DDM - Multi | 658.46 - 3,607.94 | 1,097.00 | -53.9% |
| Market Cap (mil) | 251,467.73 |
| Beta | 1.39 |
| Outstanding shares (mil) | 105.57 |
| Enterprise Value (mil) | 243,675.73 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.38% |
| Cost of Debt | 5.00% |
| WACC | 8.34% |