As of 2024-12-12, the Intrinsic Value of Arkema SA (AKE.PA) is
109.40 EUR. This AKE.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 78.35 EUR, the upside of Arkema SA is
39.60%.
The range of the Intrinsic Value is 72.62 - 194.71 EUR
109.40 EUR
Intrinsic Value
AKE.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
72.62 - 194.71 |
109.40 |
39.6% |
| DCF (Growth 10y) |
77.31 - 186.52 |
110.43 |
40.9% |
| DCF (EBITDA 5y) |
80.05 - 138.31 |
112.14 |
43.1% |
| DCF (EBITDA 10y) |
86.00 - 144.34 |
116.72 |
49.0% |
| Fair Value |
119.75 - 119.75 |
119.75 |
52.84% |
| P/E |
85.45 - 131.63 |
102.43 |
30.7% |
| EV/EBITDA |
96.57 - 168.68 |
130.46 |
66.5% |
| EPV |
137.69 - 182.50 |
160.09 |
104.3% |
| DDM - Stable |
37.67 - 96.11 |
66.89 |
-14.6% |
| DDM - Multi |
64.00 - 118.60 |
82.34 |
5.1% |
AKE.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,921.18 |
| Beta |
0.95 |
| Outstanding shares (mil) |
75.57 |
| Enterprise Value (mil) |
8,332.18 |
| Market risk premium |
5.82% |
| Cost of Equity |
8.69% |
| Cost of Debt |
4.25% |
| WACC |
6.38% |