As of 2025-06-03, the Intrinsic Value of Rexel SA (RXL.PA) is 27.78 EUR. This RXL.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.14 EUR, the upside of Rexel SA is 15.10%.
The range of the Intrinsic Value is 16.34 - 58.25 EUR
Based on its market price of 24.14 EUR and our intrinsic valuation, Rexel SA (RXL.PA) is undervalued by 15.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.34 - 58.25 | 27.78 | 15.1% |
| DCF (Growth 10y) | 23.64 - 71.40 | 36.77 | 52.3% |
| DCF (EBITDA 5y) | 13.82 - 18.50 | 16.25 | -32.7% |
| DCF (EBITDA 10y) | 18.69 - 25.41 | 22.02 | -8.8% |
| Fair Value | 280.28 - 280.28 | 280.28 | 1,061.05% |
| P/E | 24.91 - 270.01 | 149.63 | 519.9% |
| EV/EBITDA | 19.76 - 148.54 | 80.99 | 235.5% |
| EPV | 51.09 - 69.11 | 60.10 | 149.0% |
| DDM - Stable | 127.73 - 349.55 | 238.64 | 888.6% |
| DDM - Multi | 14.38 - 31.17 | 19.75 | -18.2% |
| Market Cap (mil) | 7,218.83 |
| Beta | 1.48 |
| Outstanding shares (mil) | 299.04 |
| Enterprise Value (mil) | 11,062.63 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.80% |
| Cost of Debt | 4.25% |
| WACC | 7.13% |