EDF.PA
Electricite de France SA
Price:  
12.00 
EUR
Volume:  
21,451,300.00
France | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EDF.PA Intrinsic Value

-72.10 %
Upside

What is the intrinsic value of EDF.PA?

As of 2025-07-02, the Intrinsic Value of Electricite de France SA (EDF.PA) is 3.34 EUR. This EDF.PA valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 12.00 EUR, the upside of Electricite de France SA is -72.10%.

The range of the Intrinsic Value is (14.10) - 23.55 EUR

Is EDF.PA undervalued or overvalued?

Based on its market price of 12.00 EUR and our intrinsic valuation, Electricite de France SA (EDF.PA) is overvalued by 72.10%.

12.00 EUR
Stock Price
3.34 EUR
Intrinsic Value
Intrinsic Value Details

EDF.PA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (699.40) - (109.51) (171.43) -1528.6%
DCF (Growth 10y) (25.24) - 63.72 (16.02) -233.5%
DCF (EBITDA 5y) (20.09) - 5.79 (1,234.50) -123450.0%
DCF (EBITDA 10y) (14.10) - 23.55 3.34 -72.1%
Fair Value -107.59 - -107.59 -107.59 -996.58%
P/E (64.21) - (60.16) (66.49) -654.1%
EV/EBITDA (14.27) - 191.76 56.31 369.3%
EPV 90.37 - 119.76 105.07 775.6%
DDM - Stable (53.94) - (172.13) (113.04) -1042.0%
DDM - Multi (15.52) - (40.20) (22.59) -288.2%

EDF.PA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 50,023.56
Beta 0.17
Outstanding shares (mil) 4,168.63
Enterprise Value (mil) 135,128.56
Market risk premium 5.82%
Cost of Equity 7.32%
Cost of Debt 4.25%
WACC 4.59%