As of 2024-12-11, the Intrinsic Value of Esso Societe Anonyme Francaise SA (ES.PA) is
589.11 EUR. This ES.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 103.80 EUR, the upside of Esso Societe Anonyme Francaise SA is
467.50%.
The range of the Intrinsic Value is 502.96 - 724.57 EUR
589.11 EUR
Intrinsic Value
ES.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
502.96 - 724.57 |
589.11 |
467.5% |
| DCF (Growth 10y) |
527.39 - 741.67 |
611.25 |
488.9% |
| DCF (EBITDA 5y) |
308.98 - 369.07 |
320.45 |
208.7% |
| DCF (EBITDA 10y) |
400.43 - 478.00 |
423.66 |
308.2% |
| Fair Value |
204.95 - 204.95 |
204.95 |
97.44% |
| P/E |
173.09 - 410.71 |
219.48 |
111.4% |
| EV/EBITDA |
213.72 - 273.41 |
230.83 |
122.4% |
| EPV |
770.36 - 1,017.56 |
893.96 |
761.2% |
| DDM - Stable |
278.64 - 565.42 |
422.03 |
306.6% |
| DDM - Multi |
362.87 - 572.63 |
444.17 |
327.9% |
ES.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,334.31 |
| Beta |
0.74 |
| Outstanding shares (mil) |
12.85 |
| Enterprise Value (mil) |
235.11 |
| Market risk premium |
5.82% |
| Cost of Equity |
8.91% |
| Cost of Debt |
5.00% |
| WACC |
8.77% |