As of 2025-07-16, the Intrinsic Value of Dassault Aviation SA (AM.PA) is 157.19 EUR. This AM.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 308.00 EUR, the upside of Dassault Aviation SA is -49.00%.
The range of the Intrinsic Value is 122.29 - 237.51 EUR
Based on its market price of 308.00 EUR and our intrinsic valuation, Dassault Aviation SA (AM.PA) is overvalued by 49.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 122.29 - 237.51 | 157.19 | -49.0% |
| DCF (Growth 10y) | 113.23 - 197.57 | 139.09 | -54.8% |
| DCF (EBITDA 5y) | 127.97 - 227.61 | 165.88 | -46.1% |
| DCF (EBITDA 10y) | 125.06 - 211.63 | 157.56 | -48.8% |
| Fair Value | 213.97 - 213.97 | 213.97 | -30.53% |
| P/E | 329.22 - 426.33 | 371.50 | 20.6% |
| EV/EBITDA | 276.17 - 693.17 | 413.70 | 34.3% |
| EPV | 72.99 - 87.49 | 80.24 | -73.9% |
| DDM - Stable | 116.70 - 344.71 | 230.71 | -25.1% |
| DDM - Multi | 132.71 - 295.30 | 182.09 | -40.9% |
| Market Cap (mil) | 24,147.20 |
| Beta | 0.61 |
| Outstanding shares (mil) | 78.40 |
| Enterprise Value (mil) | 22,773.52 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.57% |
| Cost of Debt | 5.00% |
| WACC | 8.53% |