EDEN.PA
Edenred SA
Price:  
25.95 
EUR
Volume:  
476,061.00
France | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EDEN.PA Intrinsic Value

7.30 %
Upside

What is the intrinsic value of EDEN.PA?

As of 2025-07-18, the Intrinsic Value of Edenred SA (EDEN.PA) is 27.85 EUR. This EDEN.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.95 EUR, the upside of Edenred SA is 7.30%.

The range of the Intrinsic Value is 20.95 - 38.69 EUR

Is EDEN.PA undervalued or overvalued?

Based on its market price of 25.95 EUR and our intrinsic valuation, Edenred SA (EDEN.PA) is undervalued by 7.30%.

25.95 EUR
Stock Price
27.85 EUR
Intrinsic Value
Intrinsic Value Details

EDEN.PA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 20.95 - 38.69 27.85 7.3%
DCF (Growth 10y) 32.34 - 56.40 41.72 60.8%
DCF (EBITDA 5y) 19.56 - 31.98 25.66 -1.1%
DCF (EBITDA 10y) 30.29 - 47.79 38.52 48.5%
Fair Value 38.12 - 38.12 38.12 46.89%
P/E 29.55 - 56.11 42.63 64.3%
EV/EBITDA 14.66 - 64.67 35.66 37.4%
EPV 39.23 - 56.53 47.88 84.5%
DDM - Stable 11.63 - 24.14 17.88 -31.1%
DDM - Multi 18.67 - 29.84 22.94 -11.6%

EDEN.PA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,225.15
Beta 0.60
Outstanding shares (mil) 239.89
Enterprise Value (mil) 9,129.15
Market risk premium 5.82%
Cost of Equity 10.80%
Cost of Debt 5.00%
WACC 7.70%