What is PERNOD RICARD S A /FI (PDRDF)'s fair-value range?

EvidInvest does not publish a fair-value range for PERNOD RICARD S A /FI (PDRDF). Financials are filed in EUR; our prices are in USD, so these methods need a conversion we do not yet publish. The filed statements, the filing citations and the growth history are all available at https://evidinvest.com/valuation/PDRDF. Not investment advice.

How is PERNOD RICARD S A /FI (PDRDF)'s fair value calculated?

PERNOD RICARD S A /FI (PDRDF)'s fair value is computed with several independent methods — a discounted cash flow (DCF) model, the Graham number, earnings power value (EPV), and valuation multiples (PE, EV/EBITDA, P/S, P/B) benchmarked against its industry — using data from SEC filings.

What is PERNOD RICARD S A /FI (PDRDF)'s PE ratio versus its industry?

EvidInvest shows PERNOD RICARD S A /FI (PDRDF)'s current and historical PE ratio alongside its sector and industry averages, so you can see whether the stock trades at a premium or discount to peers. Full breakdown at https://evidinvest.com/valuation/PDRDF.

Fair value · PERNOD RICARD S A /FI (PDRDF) · updated 2026-10-03 · from annual report FY2025

PERNOD RICARD S A /FI trades at $77.16. We are not reading assumptions out of that price: financials are filed in EUR; our prices are in USD, so these methods need a conversion we do not yet publish.

Everything below is unaffected: the filed statements, the filing they came from, and PDRDF’s growth history are all as reported.

Check another stock

The filing behind these numbers

PERNOD RICARD S A /FI

Revenue: EUR 11.0B
Diluted EPS: EUR 6.45
Free cash flow: EUR 1.1B; operating cash flow − capital expenditure
Diluted shares: 252.0M; weighted average

annual report FY2025 · fiscal year ended 2025-06-30 · filed 2025-06-30

Trailing-twelve-month EPS also uses the quarterly 6-Ks through Q2 FY2026 (filed 2025-12-31).

Open the annual report list on sec.govCIK 899108

Valuation tool: build your own PDRDF range

Fair Value Summary

Daily Price — PDRDF

Your range0 of 7 methods

At least two methods need a usable value to draw a range with these inputs.

Range with preset inputs

No preset range for this company yet.

The two ranges are identical because every input sits on a preset.

We don’t tell you what PDRDF is worth. Every tab OPENS on what today’s price implies for that method’s key assumption; you decide whether that assumption is reasonable — the growth matrix has PDRDF’s filed history and the AI chat will reason it through with you — and the range you build is yours. Our presets are filed history and reference settings, never a recommendation.

Discounted cash flow

N/A

Financials are filed in EUR; our prices are in USD, so these methods need a conversion we do not yet publish.

Preset inputs — revenue-driven DCF from the latest filing

Implied by today’s price

Financials are filed in EUR; our prices are in USD, so these methods need a conversion we do not yet publish.

Not solvable from the price — Financials are filed in EUR; our prices are in USD, so these methods need a conversion we do not yet publish. Showing preset inputs.

This method has no key input to read out of the price. The others below do, and you set them yourself: the growth matrix shows what PDRDF has actually filed, and the AI chat will reason it through with you.

Your inputs

Free cash flow grows at your stage-1 rate, then your stage-2 rate, then a terminal rate; everything is discounted at your WACC.

Stage-1 growth19.0%

Yearly free-cash-flow growth for the first stage. Starts below zero so a shrinking-cash-flow case — and the rate today’s price implies — can be set.

-20.0%60.0%

Stage-1 years5 yrs

How long stage-1 growth lasts.

1 yrs10 yrs

Stage-2 growth9.1%

Slower growth after stage 1, before the terminal phase.

-20.0%30.0%

Stage-2 years5 yrs

0 yrs10 yrs

Terminal growth2.5%

Growth forever after the two stages. Above ~3% is rarely justified.

0.0%5.0%

Discount rate (WACC)5.22%

The return you require. Default is the WACC EvidInvest computed for this company. Higher discount rate, lower value.

3.00%15.00%

Net debt ($M)Debt minus cash, from the balance sheet. Subtracted from enterprise value.

Starting FCF ($M)Latest free cash flow from the filing (operating cash flow minus capex).

Shares (M)Diluted shares, from the filing.

Year by year (two-stage model, $M)

PV explicit $19,808M · PV terminal $93,678M · EV $113,485M · equity $102,725M

Year	Stage	FCF	Present value
1	Stage 1	$1,334M	$1,268M
2	Stage 1	$1,587M	$1,434M
3	Stage 1	$1,889M	$1,622M
4	Stage 1	$2,248M	$1,834M
5	Stage 1	$2,675M	$2,074M
6	Stage 2	$2,919M	$2,151M
7	Stage 2	$3,184M	$2,230M
8	Stage 2	$3,474M	$2,312M
9	Stage 2	$3,790M	$2,397M
10	Stage 2	$4,135M	$2,486M

Inputs from the filing

Financials are filed in EUR; our prices are in USD, so these methods need a conversion we do not yet publish.

Free cash flow: EUR 1.1B; latest full year
EBIT: EUR 2.8B; latest annual
Shares: 251.9M
Total debt: EUR 12.6B
Cash: EUR 1.8B
Net debt: EUR 10.8B; debt − cash

annual report FY2025 · period ended 2025-06-30 · filed 2025-06-30 · sec.gov

Prefer a blank slate with reverse DCF? Open the standalone DCF / reverse DCF for PDRDF

Loading history...

PERNOD RICARD S A /FI trades at $77.16. We are not reading assumptions out of that price: financials are filed in EUR; our prices are in USD, so these methods need a conversion we do not yet publish.

The filing behind these numbers

Valuation tool: build your own PDRDF range

Daily Price — PDRDF

Your range0 of 7 methods

Range with preset inputs

Your inputs

Year by year (two-stage model, $M)

More on PDRDF

Compare with peers

Explore

Valuation tool: build your own PDRDF range

Daily Price — PDRDF

Your range0 of 7 methods

Range with preset inputs

Your inputs

Year by year (two-stage model, $M)

More on PDRDF

Compare with peers

Explore