ATEME.PA
Ateme SA
Price:  
4.85 
EUR
Volume:  
1,987.00
France | Communications Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ATEME.PA Intrinsic Value

166.00 %
Upside

What is the intrinsic value of ATEME.PA?

As of 2025-07-07, 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 4.85 EUR, the upside of Ateme SA is 166.00%.

The range of the Intrinsic Value is 5.21 - 124.07 EUR

Is ATEME.PA undervalued or overvalued?

Based on its market price of 4.85 EUR and our intrinsic valuation, Ateme SA (ATEME.PA) is undervalued by 166.00%.

4.85 EUR
Stock Price
12.90 EUR
Intrinsic Value
Intrinsic Value Details

ATEME.PA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (47.39) - (5.98) (8.66) -278.6%
DCF (Growth 10y) 5.21 - 124.07 12.90 166.0%
DCF (EBITDA 5y) (0.22) - 2.36 1.30 -73.1%
DCF (EBITDA 10y) 3.07 - 8.53 6.11 25.9%
Fair Value -2.34 - -2.34 -2.34 -148.24%
P/E (5.58) - (8.24) (6.12) -226.1%
EV/EBITDA (2.36) - (1.11) (1.83) -137.8%
EPV 0.81 - 1.98 1.40 -71.2%
DDM - Stable (7.17) - (37.45) (22.31) -560.0%
DDM - Multi 4.50 - 18.58 7.28 50.1%

ATEME.PA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 55.73
Beta 0.14
Outstanding shares (mil) 11.49
Enterprise Value (mil) 83.11
Market risk premium 5.82%
Cost of Equity 6.64%
Cost of Debt 5.50%
WACC 5.72%