ATO.PA
Atos SE
Price:  
45.75 
EUR
Volume:  
79,052.00
France | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ATO.PA Intrinsic Value

616.20 %
Upside

What is the intrinsic value of ATO.PA?

As of 2025-09-15, the Intrinsic Value of Atos SE (ATO.PA) is 327.63 EUR. This ATO.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45.75 EUR, the upside of Atos SE is 616.20%.

The range of the Intrinsic Value is 277.09 - 398.79 EUR

Is ATO.PA undervalued or overvalued?

Based on its market price of 45.75 EUR and our intrinsic valuation, Atos SE (ATO.PA) is undervalued by 616.20%.

45.75 EUR
Stock Price
327.63 EUR
Intrinsic Value
Intrinsic Value Details

ATO.PA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 277.09 - 398.79 327.63 616.2%
DCF (Growth 10y) 308.43 - 428.54 358.60 683.9%
DCF (EBITDA 5y) 221.52 - 286.99 253.21 453.5%
DCF (EBITDA 10y) 265.98 - 337.69 299.83 555.4%
Fair Value 392.07 - 392.07 392.07 757.08%
P/E 232.48 - 1,227.96 687.27 1402.4%
EV/EBITDA 275.68 - 1,372.06 750.80 1541.3%
EPV 832.55 - 1,039.04 935.80 1945.7%
DDM - Stable 208.27 - 367.56 287.92 529.4%
DDM - Multi 45.67 - 67.28 54.68 19.5%

ATO.PA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 870.98
Beta -18.99
Outstanding shares (mil) 19.04
Enterprise Value (mil) 2,319.98
Market risk premium 5.82%
Cost of Equity 23.28%
Cost of Debt 4.25%
WACC 8.58%