
L'Air Liquide Societe Anonyme pour l'Etude et l'Exploitation des Procedes Georges Claude SA
PAR:AI

Intrinsic Value
The intrinsic value of one
AI
stock under the Base Case scenario is
152.82
EUR.
Compared to the current market price of 182.4 EUR,
L'Air Liquide Societe Anonyme pour l'Etude et l'Exploitation des Procedes Georges Claude SA
is
Overvalued by 16%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
L'Air Liquide Societe Anonyme pour l'Etude et l'Exploitation des Procedes Georges Claude SA
Fundamental Analysis



Revenue & Expenses Breakdown
L'Air Liquide Societe Anonyme pour l'Etude et l'Exploitation des Procedes Georges Claude SA
Balance Sheet Decomposition
L'Air Liquide Societe Anonyme pour l'Etude et l'Exploitation des Procedes Georges Claude SA
Current Assets | 8.3B |
Cash & Short-Term Investments | 1.9B |
Receivables | 3.1B |
Other Current Assets | 3.3B |
Non-Current Assets | 43.5B |
Long-Term Investments | 944.6m |
PP&E | 25.5B |
Intangibles | 16.7B |
Other Non-Current Assets | 371.5m |
Free Cash Flow Analysis
L'Air Liquide Societe Anonyme pour l'Etude et l'Exploitation des Procedes Georges Claude SA
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
L'Air Liquide Societe Anonyme pour l'Etude et l'Exploitation des Procedes Georges Claude SA
Revenue
|
27.1B
EUR
|
Cost of Revenue
|
-10B
EUR
|
Gross Profit
|
17B
EUR
|
Operating Expenses
|
-11.7B
EUR
|
Operating Income
|
5.4B
EUR
|
Other Expenses
|
-2.1B
EUR
|
Net Income
|
3.3B
EUR
|
AI Profitability Score
Profitability Due Diligence
L'Air Liquide Societe Anonyme pour l'Etude et l'Exploitation des Procedes Georges Claude SA's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Score
L'Air Liquide Societe Anonyme pour l'Etude et l'Exploitation des Procedes Georges Claude SA's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
AI Solvency Score
Solvency Due Diligence
L'Air Liquide Societe Anonyme pour l'Etude et l'Exploitation des Procedes Georges Claude SA's solvency score is 68/100. The higher the solvency score, the more solvent the company is.

Score
L'Air Liquide Societe Anonyme pour l'Etude et l'Exploitation des Procedes Georges Claude SA's solvency score is 68/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
AI Price Targets Summary
L'Air Liquide Societe Anonyme pour l'Etude et l'Exploitation des Procedes Georges Claude SA
According to Wall Street analysts, the average 1-year price target for
AI
is 198.24 EUR
with a low forecast of 155.54 EUR and a high forecast of 231 EUR.
Dividends
Current shareholder yield for AI is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
AI
stock under the Base Case scenario is
152.82
EUR.
Compared to the current market price of 182.4 EUR,
L'Air Liquide Societe Anonyme pour l'Etude et l'Exploitation des Procedes Georges Claude SA
is
Overvalued by 16%.