As of 2025-07-01, the Intrinsic Value of Devoteam SA (DVT.PA) is 101.61 EUR. This DVT.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 168.50 EUR, the upside of Devoteam SA is -39.70%.
The range of the Intrinsic Value is 76.99 - 157.49 EUR
Based on its market price of 168.50 EUR and our intrinsic valuation, Devoteam SA (DVT.PA) is overvalued by 39.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 76.99 - 157.49 | 101.61 | -39.7% |
| DCF (Growth 10y) | 88.03 - 171.13 | 113.67 | -32.5% |
| DCF (EBITDA 5y) | 78.38 - 100.98 | 90.04 | -46.6% |
| DCF (EBITDA 10y) | 89.74 - 119.12 | 104.09 | -38.2% |
| Fair Value | 63.30 - 63.30 | 63.30 | -62.43% |
| P/E | 96.46 - 213.35 | 150.48 | -10.7% |
| EV/EBITDA | 110.06 - 236.77 | 165.20 | -2.0% |
| EPV | 94.53 - 121.78 | 108.15 | -35.8% |
| DDM - Stable | 111.40 - 315.83 | 213.61 | 26.8% |
| DDM - Multi | 64.88 - 141.45 | 88.79 | -47.3% |
| Market Cap (mil) | 1,380.65 |
| Beta | 0.74 |
| Outstanding shares (mil) | 8.19 |
| Enterprise Value (mil) | 1,331.04 |
| Market risk premium | 5.23% |
| Cost of Equity | 8.78% |
| Cost of Debt | 4.60% |
| WACC | 8.47% |