As of 2025-08-04, the Intrinsic Value of Airbus SE (AIR.PA) is 132.47 EUR. This AIR.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 169.10 EUR, the upside of Airbus SE is -21.70%.
The range of the Intrinsic Value is 96.82 - 211.85 EUR
Based on its market price of 169.10 EUR and our intrinsic valuation, Airbus SE (AIR.PA) is overvalued by 21.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 96.82 - 211.85 | 132.47 | -21.7% |
| DCF (Growth 10y) | 123.84 - 262.24 | 167.07 | -1.2% |
| DCF (EBITDA 5y) | 101.14 - 250.71 | 169.31 | 0.1% |
| DCF (EBITDA 10y) | 129.95 - 310.57 | 207.56 | 22.7% |
| Fair Value | 139.79 - 139.79 | 139.79 | -17.34% |
| P/E | 162.60 - 233.18 | 188.61 | 11.5% |
| EV/EBITDA | 58.00 - 193.72 | 144.32 | -14.7% |
| EPV | 43.01 - 64.18 | 53.59 | -68.3% |
| DDM - Stable | 38.53 - 107.85 | 73.19 | -56.7% |
| DDM - Multi | 85.37 - 193.11 | 119.23 | -29.5% |
| Market Cap (mil) | 133,974.55 |
| Beta | 1.19 |
| Outstanding shares (mil) | 792.28 |
| Enterprise Value (mil) | 138,422.55 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.41% |
| Cost of Debt | 4.25% |
| WACC | 8.70% |