As of 2025-07-07, the Intrinsic Value of Edenred SA (EDEN.PA) is 38.94 EUR. This EDEN.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.80 EUR, the upside of Edenred SA is 45.30%.
The range of the Intrinsic Value is 28.81 - 56.30 EUR
Based on its market price of 26.80 EUR and our intrinsic valuation, Edenred SA (EDEN.PA) is undervalued by 45.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 28.81 - 56.30 | 38.94 | 45.3% |
| DCF (Growth 10y) | 44.01 - 81.80 | 57.97 | 116.3% |
| DCF (EBITDA 5y) | 21.87 - 35.07 | 28.11 | 4.9% |
| DCF (EBITDA 10y) | 35.71 - 55.17 | 44.63 | 66.5% |
| Fair Value | 38.12 - 38.12 | 38.12 | 42.23% |
| P/E | 29.67 - 55.68 | 42.51 | 58.6% |
| EV/EBITDA | 14.86 - 64.38 | 35.54 | 32.6% |
| EPV | 51.13 - 75.44 | 63.29 | 136.1% |
| DDM - Stable | 15.10 - 35.22 | 25.16 | -6.1% |
| DDM - Multi | 24.66 - 44.30 | 31.63 | 18.0% |
| Market Cap (mil) | 6,429.05 |
| Beta | 0.64 |
| Outstanding shares (mil) | 239.89 |
| Enterprise Value (mil) | 9,333.05 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.10% |
| Cost of Debt | 5.00% |
| WACC | 6.16% |