CSTM
Constellium SE
Price:  
14.56 
USD
Volume:  
1,277,432.00
France | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CSTM Intrinsic Value

279.50 %
Upside

What is the intrinsic value of CSTM?

As of 2025-07-06, 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 14.56 USD, the upside of Constellium SE is 279.50%.

The range of the Intrinsic Value is 24.35 - 324.49 USD

Is CSTM undervalued or overvalued?

Based on its market price of 14.56 USD and our intrinsic valuation, Constellium SE (CSTM) is undervalued by 279.50%.

14.56 USD
Stock Price
55.25 USD
Intrinsic Value
Intrinsic Value Details

CSTM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 24.35 - 324.49 55.25 279.5%
DCF (Growth 10y) 33.47 - 395.19 71.17 388.8%
DCF (EBITDA 5y) 41.15 - 78.54 61.75 324.1%
DCF (EBITDA 10y) 45.73 - 113.70 76.13 422.9%
Fair Value 36.27 - 36.27 36.27 149.11%
P/E 18.60 - 32.53 22.48 54.4%
EV/EBITDA 5.76 - 20.38 13.86 -4.8%
EPV (1.32) - 19.00 8.84 -39.3%
DDM - Stable 8.88 - 35.37 22.12 52.0%
DDM - Multi 27.93 - 94.09 43.99 202.1%

CSTM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,080.92
Beta 1.08
Outstanding shares (mil) 142.92
Enterprise Value (mil) 4,230.00
Market risk premium 4.60%
Cost of Equity 11.06%
Cost of Debt 12.99%
WACC 10.25%