ATO.PA
Atos SE
Price:  
28.7 
EUR
Volume:  
141,262
France | IT Services

ATO.PA DCF Valuation - Growth Exit 5Y

1018.7 %
Upside

What is the DCF valuation of ATO.PA?

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%.

Is ATO.PA a buy or a sell?

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 Rate7.4% - 8.9%8.1%
Long-term Growth Rate 0.0% - 1.0%0.5%
Fair Price266.94 - 396.18321.06
Upside830.1% - 1280.4%1018.7%
28.70 EUR
Stock Price
321.06 EUR
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

ATO.PA DCF Valuation: Revenue & Expenses Forecast

(EUR in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue9,5778,7988,9749,1539,3369,865
% Growth
10%-8%2%2%2%6%
Cost of goods sold(2,372)(2,179)(2,223)(2,267)(2,312)(2,443)
% of Revenue25%25%25%25%25%25%
Selling, G&A expenses(5,948)(5,464)(5,573)(5,685)(5,799)(6,127)
% of Revenue62%62%62%62%62%62%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(795)(730)(745)(760)(775)(819)
% of Revenue8%8%8%8%8%8%
Tax expense(214)(20)(21)(21)(21)(23)
Tax rate46%5%5%5%5%5%
Net profit248404412421429453
% Margin3%5%5%5%5%5%