Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Rexel S.A.
Bear Case (25th pct.)
-8.0% vs price
Base Case (Median)
7.8% vs price
Bull Case (75th pct.)
16.8% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $49.67 | 14.8% | High (40%) |
| PE Comparable | $51.43 | 18.9% | Medium (25%) |
| Growth Trajectory DCF | $75.60 | 74.7% | Medium (20%) |
| Graham Number | $35.72 | -17.4% | High (80%) |
| EV/EBITDA | $43.86 | 1.4% | Medium (20%) |
| EV/FCF | $46.66 | 7.8% | Medium (20%) |
| Earnings Power Value | $26.46 | -38.9% | High (70%) |
Based on 7 out of 7 methods, RXEEY appears fairly valued at the current price of $43.27. The base case fair value of $46.66 implies 7.8% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.