As of 2024-12-15, the Intrinsic Value of Airbus SE (AIR.PA) is
131.18 EUR. This AIR.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 160.22 EUR, the upside of Airbus SE is
-18.10%.
The range of the Intrinsic Value is 97.35 - 200.69 EUR
131.18 EUR
Intrinsic Value
AIR.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
97.35 - 200.69 |
131.18 |
-18.1% |
| DCF (Growth 10y) |
137.11 - 266.69 |
179.80 |
12.2% |
| DCF (EBITDA 5y) |
135.77 - 212.15 |
183.01 |
14.2% |
| DCF (EBITDA 10y) |
175.14 - 276.00 |
233.26 |
45.6% |
| Fair Value |
103.03 - 103.03 |
103.03 |
-35.70% |
| P/E |
81.10 - 134.63 |
107.30 |
-33.0% |
| EV/EBITDA |
67.12 - 144.65 |
113.09 |
-29.4% |
| EPV |
46.54 - 60.33 |
53.44 |
-66.6% |
| DDM - Stable |
34.56 - 87.17 |
60.87 |
-62.0% |
| DDM - Multi |
122.54 - 227.74 |
158.15 |
-1.3% |
AIR.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
126,939.10 |
| Beta |
0.98 |
| Outstanding shares (mil) |
792.28 |
| Enterprise Value (mil) |
134,728.11 |
| Market risk premium |
5.82% |
| Cost of Equity |
9.30% |
| Cost of Debt |
4.25% |
| WACC |
8.59% |