As of 2025-07-03, the Intrinsic Value of Assystem SA (ASY.PA) is 3.62 EUR. This ASY.PA valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 41.95 EUR, the upside of Assystem SA is -91.40%.
The range of the Intrinsic Value is 2.15 - 5.56 EUR
Based on its market price of 41.95 EUR and our intrinsic valuation, Assystem SA (ASY.PA) is overvalued by 91.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (7.78) - (1.81) | (7.36) | -117.5% |
| DCF (Growth 10y) | (8.11) - (12.69) | (8.42) | -120.1% |
| DCF (EBITDA 5y) | 2.15 - 5.56 | 3.62 | -91.4% |
| DCF (EBITDA 10y) | 2.72 - 7.12 | 4.61 | -89.0% |
| Fair Value | 12.63 - 12.63 | 12.63 | -69.90% |
| P/E | 9.85 - 14.39 | 11.79 | -71.9% |
| EV/EBITDA | 9.92 - 13.73 | 11.80 | -71.9% |
| EPV | 133.22 - 171.01 | 152.11 | 262.6% |
| DDM - Stable | 10.04 - 120.59 | 65.31 | 55.7% |
| DDM - Multi | 59.66 - 192.14 | 72.96 | 73.9% |
| Market Cap (mil) | 657.36 |
| Beta | 0.52 |
| Outstanding shares (mil) | 15.67 |
| Enterprise Value (mil) | 742.66 |
| Market risk premium | 5.82% |
| Cost of Equity | 5.89% |
| Cost of Debt | 5.00% |
| WACC | 5.61% |