Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
/
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
DCF Valuation
Base-case fair value
€6165.73
Intrinsic €8220.98 · 25% MOS
Base-case summary
Our base-case DCF for Société Fermière du Casino Municipal de Cannes (FCMC.XPAR) projects 10 years of free cash flow growth at 9.4% for years 1–5 and 4.7% for years 6–10, anchored to 9.4% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from €46M in trailing free cash flow, this produces an intrinsic value of €8220.98 per share. A 25% safety margin gives a fair value of €6165.73.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
€46M
Cash & equivalents
€97M
Total debt
€40M
Shares outstanding
157664