As of 2025-07-08, the Intrinsic Value of Ateme SA (ATEME.PA) is 12.90 EUR. This ATEME.PA valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 5.10 EUR, the upside of Ateme SA is 152.90%.
The range of the Intrinsic Value is 5.21 - 124.07 EUR
Based on its market price of 5.10 EUR and our intrinsic valuation, Ateme SA (ATEME.PA) is undervalued by 152.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (47.39) - (5.98) | (8.66) | -269.8% |
| DCF (Growth 10y) | 5.21 - 124.07 | 12.90 | 152.9% |
| DCF (EBITDA 5y) | (0.22) - 2.36 | 1.30 | -74.4% |
| DCF (EBITDA 10y) | 3.07 - 8.53 | 6.11 | 19.8% |
| Fair Value | -2.34 - -2.34 | -2.34 | -145.87% |
| P/E | (5.60) - (8.30) | (6.12) | -220.0% |
| EV/EBITDA | (2.36) - (1.11) | (1.83) | -136.0% |
| EPV | 0.81 - 1.98 | 1.40 | -72.6% |
| DDM - Stable | (7.17) - (37.45) | (22.31) | -537.5% |
| DDM - Multi | 4.50 - 18.58 | 7.28 | 42.8% |
| Market Cap (mil) | 58.60 |
| Beta | 0.14 |
| Outstanding shares (mil) | 11.49 |
| Enterprise Value (mil) | 85.99 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.64% |
| Cost of Debt | 5.50% |
| WACC | 5.72% |