As of 2025-05-16, the Intrinsic Value of Capgemini SE (CAP.PA) is 131.87 EUR. This CAP.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 152.70 EUR, the upside of Capgemini SE is -13.6%.

The range of the Intrinsic Value is 100.32 - 191.67 EUR.

Is CAP.PA undervalued or overvalued?

Based on its market price of 152.70 EUR and our intrinsic valuation, Capgemini SE (CAP.PA) is overvalued by 13.6%.

152.70 EUR

Stock Price

131.87 EUR

Intrinsic Value

Intrinsic Value Details

CAP.PA Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	100.32 - 191.67	131.87	-13.6%
DCF (Growth Exit 10Y)	132.88 - 241.26	170.61	11.7%
DCF (EBITDA Exit 5Y)	100.6 - 118.51	108.39	-29.0%
DCF (EBITDA Exit 10Y)	130.48 - 161.6	144.32	-5.5%
Peter Lynch Fair Value	145.09 - 145.09	145.09	-4.98%
P/E Multiples	149.77 - 164.42	155.90	2.1%
EV/EBITDA Multiples	93.34 - 136.13	108.83	-28.7%
Earnings Power Value	121.51 - 160.49	141.00	-7.7%
Dividend Discount Model - Stable	66.72 - 154.43	110.58	-27.6%
Dividend Discount Model - Multi Stages	96.67 - 169.98	122.90	-19.5%

CAP.PA Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Reply SpA	76.67 - 124.38	93.58	-37.9%
Indra Sistemas SA	17.64 - 33.58	23.00	-25.5%
Bechtle AG	23.21 - 45.77	30.59	-21.5%
Sopra Steria Group SA	170.22 - 337.05	227.43	15.5%
Computacenter PLC	2,244.01 - 3,626.67	2,756.90	7.4%
Alten SA	58.01 - 147.67	85.33	13.2%
TietoEVRY Corp	4.09 - 19.23	8.23	-49.4%
Cancom SE	28.54 - 76.49	41.25	43.7%
S&T AG	7.87 - 34.07	13.43	-4.3%
Atos SE	65.13 - 65.13	65.13	78.9%

CAP.PA Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	26,165
Beta	1.36
Outstanding shares (mil)	171
Enterprise Value (mil)	29,185

Market risk premium	6.3%
Cost of Equity	9.95%
Cost of Debt	4.25%
WACC	8.6%