ATO.PA
Atos SE
Price:  
32.28 
EUR
Volume:  
79,256.00
France | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ATO.PA Intrinsic Value

891.70 %
Upside

What is the intrinsic value of ATO.PA?

As of 2025-06-30, the Intrinsic Value of Atos SE (ATO.PA) is 320.18 EUR. This ATO.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32.28 EUR, the upside of Atos SE is 891.70%.

The range of the Intrinsic Value is 263.95 - 399.33 EUR

Is ATO.PA undervalued or overvalued?

Based on its market price of 32.28 EUR and our intrinsic valuation, Atos SE (ATO.PA) is undervalued by 891.70%.

32.28 EUR
Stock Price
320.18 EUR
Intrinsic Value
Intrinsic Value Details

ATO.PA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 263.95 - 399.33 320.18 891.7%
DCF (Growth 10y) 310.49 - 451.05 369.16 1043.4%
DCF (EBITDA 5y) 215.93 - 264.14 240.01 643.4%
DCF (EBITDA 10y) 270.67 - 334.59 301.62 834.3%
Fair Value 65.13 - 65.13 65.13 101.72%
P/E 198.76 - 359.27 255.40 691.1%
EV/EBITDA 285.78 - 1,293.55 754.54 2237.1%
EPV 812.29 - 1,022.99 917.64 2742.3%
DDM - Stable 29.85 - 52.47 41.16 27.5%
DDM - Multi 36.58 - 54.65 44.10 36.6%

ATO.PA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 614.71
Beta -16.58
Outstanding shares (mil) 19.04
Enterprise Value (mil) 3,418.71
Market risk premium 5.82%
Cost of Equity 26.94%
Cost of Debt 4.25%
WACC 8.15%