As of 2025-09-04, the Intrinsic Value of Dassault Aviation SA (AM.PA) is 150.41 EUR. This AM.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 269.80 EUR, the upside of Dassault Aviation SA is -44.30%.
The range of the Intrinsic Value is 115.57 - 238.44 EUR
Based on its market price of 269.80 EUR and our intrinsic valuation, Dassault Aviation SA (AM.PA) is overvalued by 44.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 115.57 - 238.44 | 150.41 | -44.3% |
| DCF (Growth 10y) | 110.79 - 204.41 | 137.68 | -49.0% |
| DCF (EBITDA 5y) | 129.75 - 222.90 | 174.74 | -35.2% |
| DCF (EBITDA 10y) | 127.57 - 212.20 | 166.64 | -38.2% |
| Fair Value | 181.13 - 181.13 | 181.13 | -32.86% |
| P/E | 330.78 - 418.54 | 361.94 | 34.2% |
| EV/EBITDA | 254.98 - 645.28 | 406.55 | 50.7% |
| EPV | 82.58 - 99.66 | 91.12 | -66.2% |
| DDM - Stable | 98.72 - 319.63 | 209.17 | -22.5% |
| DDM - Multi | 146.39 - 350.49 | 204.50 | -24.2% |
| Market Cap (mil) | 21,152.32 |
| Beta | 0.61 |
| Outstanding shares (mil) | 78.40 |
| Enterprise Value (mil) | 19,027.31 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.44% |
| Cost of Debt | 5.00% |
| WACC | 8.39% |