As of 2025-12-14, the Intrinsic Value of Atos SE (ATO.PA) is 326.08 EUR. This ATO.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 55.26 EUR, the upside of Atos SE is 490.10%.
The range of the Intrinsic Value is 275.05 - 398.38 EUR
Based on its market price of 55.26 EUR and our intrinsic valuation, Atos SE (ATO.PA) is undervalued by 490.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 275.05 - 398.38 | 326.08 | 490.1% |
| DCF (Growth 10y) | 306.16 - 428.07 | 356.89 | 545.8% |
| DCF (EBITDA 5y) | 230.93 - 306.87 | 254.40 | 360.4% |
| DCF (EBITDA 10y) | 271.65 - 352.31 | 299.88 | 442.7% |
| Fair Value | 384.60 - 384.60 | 384.60 | 595.97% |
| P/E | 262.94 - 1,347.62 | 789.89 | 1329.4% |
| EV/EBITDA | 294.08 - 1,498.89 | 785.73 | 1321.9% |
| EPV | 825.64 - 1,034.70 | 930.17 | 1583.3% |
| DDM - Stable | 235.77 - 420.51 | 328.14 | 493.8% |
| DDM - Multi | 54.29 - 80.35 | 65.10 | 17.8% |
| Market Cap (mil) | 1,072.60 |
| Beta | 1.39 |
| Outstanding shares (mil) | 19.41 |
| Enterprise Value (mil) | 2,521.60 |
| Market risk premium | 5.82% |
| Cost of Equity | 20.15% |
| Cost of Debt | 4.25% |
| WACC | 8.48% |