ASY.PA
Assystem SA
Price:  
42.35 
EUR
Volume:  
4,371.00
France | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ASY.PA Intrinsic Value

-91.10 %
Upside

What is the intrinsic value of ASY.PA?

As of 2025-07-04, the Intrinsic Value of Assystem SA (ASY.PA) is 3.75 EUR. This ASY.PA valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 42.35 EUR, the upside of Assystem SA is -91.10%.

The range of the Intrinsic Value is 2.23 - 5.64 EUR

Is ASY.PA undervalued or overvalued?

Based on its market price of 42.35 EUR and our intrinsic valuation, Assystem SA (ASY.PA) is overvalued by 91.10%.

42.35 EUR
Stock Price
3.75 EUR
Intrinsic Value
Intrinsic Value Details

ASY.PA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (7.78) - (1.81) (7.36) -117.4%
DCF (Growth 10y) (8.11) - (12.69) (8.42) -119.9%
DCF (EBITDA 5y) 2.23 - 5.64 3.75 -91.1%
DCF (EBITDA 10y) 2.80 - 7.21 4.75 -88.8%
Fair Value 12.63 - 12.63 12.63 -70.18%
P/E 9.89 - 14.39 11.82 -72.1%
EV/EBITDA 10.04 - 13.84 11.93 -71.8%
EPV 133.22 - 171.01 152.11 259.2%
DDM - Stable 10.04 - 120.59 65.31 54.2%
DDM - Multi 59.66 - 192.14 72.96 72.3%

ASY.PA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 663.62
Beta 0.52
Outstanding shares (mil) 15.67
Enterprise Value (mil) 748.92
Market risk premium 5.82%
Cost of Equity 5.89%
Cost of Debt 5.00%
WACC 5.61%