As of 2025-07-16, the Intrinsic Value of Arkema SA (AKE.PA) is 56.13 EUR. This AKE.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 63.40 EUR, the upside of Arkema SA is -11.50%.
The range of the Intrinsic Value is 35.06 - 99.99 EUR
Based on its market price of 63.40 EUR and our intrinsic valuation, Arkema SA (AKE.PA) is overvalued by 11.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 35.06 - 99.99 | 56.13 | -11.5% |
| DCF (Growth 10y) | 40.09 - 100.09 | 59.71 | -5.8% |
| DCF (EBITDA 5y) | 59.79 - 88.19 | 71.48 | 12.8% |
| DCF (EBITDA 10y) | 59.54 - 89.92 | 72.19 | 13.9% |
| Fair Value | 106.49 - 106.49 | 106.49 | 67.97% |
| P/E | 59.21 - 102.75 | 78.21 | 23.4% |
| EV/EBITDA | 84.40 - 117.95 | 97.63 | 54.0% |
| EPV | 90.14 - 121.35 | 105.75 | 66.8% |
| DDM - Stable | 26.64 - 59.92 | 43.28 | -31.7% |
| DDM - Multi | 30.35 - 54.18 | 39.01 | -38.5% |
| Market Cap (mil) | 4,822.20 |
| Beta | 1.41 |
| Outstanding shares (mil) | 76.06 |
| Enterprise Value (mil) | 7,547.20 |
| Market risk premium | 5.82% |
| Cost of Equity | 10.80% |
| Cost of Debt | 4.25% |
| WACC | 7.05% |