As of 2025-06-13, the Intrinsic Value of Vinci SA (DG.PA) is 165.25 EUR. This DG.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 126.15 EUR, the upside of Vinci SA is 31.00%.
The range of the Intrinsic Value is 131.86 - 217.53 EUR
Based on its market price of 126.15 EUR and our intrinsic valuation, Vinci SA (DG.PA) is undervalued by 31.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 131.86 - 217.53 | 165.25 | 31.0% |
| DCF (Growth 10y) | 144.03 - 227.69 | 176.80 | 40.1% |
| DCF (EBITDA 5y) | 85.41 - 107.12 | 91.30 | -27.6% |
| DCF (EBITDA 10y) | 108.06 - 135.37 | 117.26 | -7.0% |
| Fair Value | 208.74 - 208.74 | 208.74 | 65.47% |
| P/E | 103.04 - 120.22 | 111.59 | -11.5% |
| EV/EBITDA | 63.41 - 124.32 | 84.39 | -33.1% |
| EPV | 509.60 - 651.41 | 580.51 | 360.2% |
| DDM - Stable | 62.45 - 123.82 | 93.13 | -26.2% |
| DDM - Multi | 87.16 - 132.08 | 104.84 | -16.9% |
| Market Cap (mil) | 73,471.02 |
| Beta | 0.87 |
| Outstanding shares (mil) | 582.41 |
| Enterprise Value (mil) | 93,639.02 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.71% |
| Cost of Debt | 4.25% |
| WACC | 6.80% |