As of 2024-12-15, the Intrinsic Value of Capgemini SE (CAP.PA) is
134.72 EUR. This CAP.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 156.00 EUR, the upside of Capgemini SE is
-13.60%.
The range of the Intrinsic Value is 96.34 - 218.41 EUR
134.72 EUR
Intrinsic Value
CAP.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
96.34 - 218.41 |
134.72 |
-13.6% |
| DCF (Growth 10y) |
132.61 - 280.00 |
179.29 |
14.9% |
| DCF (EBITDA 5y) |
88.63 - 101.52 |
95.15 |
-39.0% |
| DCF (EBITDA 10y) |
115.46 - 139.59 |
127.15 |
-18.5% |
| Fair Value |
178.64 - 178.64 |
178.64 |
14.51% |
| P/E |
125.13 - 163.12 |
144.56 |
-7.3% |
| EV/EBITDA |
90.48 - 106.17 |
99.74 |
-36.1% |
| EPV |
110.64 - 146.67 |
128.66 |
-17.5% |
| DDM - Stable |
76.52 - 194.96 |
135.74 |
-13.0% |
| DDM - Multi |
97.98 - 188.43 |
128.37 |
-17.7% |
CAP.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
26,927.16 |
| Beta |
1.24 |
| Outstanding shares (mil) |
172.61 |
| Enterprise Value (mil) |
30,589.16 |
| Market risk premium |
5.82% |
| Cost of Equity |
9.74% |
| Cost of Debt |
4.25% |
| WACC |
8.40% |