As of 2025-07-08, the Intrinsic Value of Constellium SE (CSTM) is 55.25 USD. This CSTM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.13 USD, the upside of Constellium SE is 291.00%.
The range of the Intrinsic Value is 24.35 - 324.49 USD
Based on its market price of 14.13 USD and our intrinsic valuation, Constellium SE (CSTM) is undervalued by 291.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 24.35 - 324.49 | 55.25 | 291.0% |
| DCF (Growth 10y) | 33.47 - 395.19 | 71.17 | 403.7% |
| DCF (EBITDA 5y) | 40.44 - 77.85 | 61.03 | 331.9% |
| DCF (EBITDA 10y) | 45.20 - 112.93 | 75.48 | 434.2% |
| Fair Value | 36.27 - 36.27 | 36.27 | 156.69% |
| P/E | 18.08 - 32.53 | 22.16 | 56.9% |
| EV/EBITDA | 5.41 - 20.26 | 13.42 | -5.0% |
| EPV | (1.32) - 19.00 | 8.84 | -37.4% |
| DDM - Stable | 8.88 - 35.37 | 22.12 | 56.6% |
| DDM - Multi | 27.93 - 94.09 | 43.99 | 211.3% |
| Market Cap (mil) | 2,019.46 |
| Beta | 1.08 |
| Outstanding shares (mil) | 142.92 |
| Enterprise Value (mil) | 4,168.54 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.06% |
| Cost of Debt | 12.99% |
| WACC | 10.25% |