The Discounted Cash Flow (DCF) valuation of Atos SE (ATO.PA) is 321.06 EUR. With the latest stock price at 28.70 EUR, the upside of Atos SE based on DCF is 1018.7%.
Based on the latest price of 28.70 EUR and our DCF valuation, Atos SE (ATO.PA) is a buy. Buying ATO.PA stocks now will result in a potential gain of 1018.7%.
Range | Selected | |
WACC / Discount Rate | 7.4% - 8.9% | 8.1% |
Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
Fair Price | 266.94 - 396.18 | 321.06 |
Upside | 830.1% - 1280.4% | 1018.7% |
(EUR in millions) | Projections | |||||
12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
Revenue | 9,577 | 8,798 | 8,974 | 9,153 | 9,336 | 9,865 |
% Growth | 10% | -8% | 2% | 2% | 2% | 6% |
Cost of goods sold | (2,372) | (2,179) | (2,223) | (2,267) | (2,312) | (2,443) |
% of Revenue | 25% | 25% | 25% | 25% | 25% | 25% |
Selling, G&A expenses | (5,948) | (5,464) | (5,573) | (5,685) | (5,799) | (6,127) |
% of Revenue | 62% | 62% | 62% | 62% | 62% | 62% |
Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Net interest & other expenses | (795) | (730) | (745) | (760) | (775) | (819) |
% of Revenue | 8% | 8% | 8% | 8% | 8% | 8% |
Tax expense | (214) | (20) | (21) | (21) | (21) | (23) |
Tax rate | 46% | 5% | 5% | 5% | 5% | 5% |
Net profit | 248 | 404 | 412 | 421 | 429 | 453 |
% Margin | 3% | 5% | 5% | 5% | 5% | 5% |