As of 2025-05-22, the Intrinsic Value of ESI Group SA (ESI.PA) is 79.62 EUR. This ESI.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 154.00 EUR, the upside of ESI Group SA is -48.30%.
The range of the Intrinsic Value is 51.52 - 213.99 EUR
Based on its market price of 154.00 EUR and our intrinsic valuation, ESI Group SA (ESI.PA) is overvalued by 48.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 51.52 - 213.99 | 79.62 | -48.3% |
| DCF (Growth 10y) | 54.96 - 210.40 | 82.12 | -46.7% |
| DCF (EBITDA 5y) | 48.12 - 86.94 | 62.89 | -59.2% |
| DCF (EBITDA 10y) | 51.22 - 91.35 | 66.21 | -57.0% |
| Fair Value | 6.29 - 6.29 | 6.29 | -95.92% |
| P/E | 30.63 - 104.22 | 66.89 | -56.6% |
| EV/EBITDA | 51.08 - 94.09 | 73.13 | -52.5% |
| EPV | 57.74 - 82.56 | 70.15 | -54.4% |
| DDM - Stable | 13.39 - 78.25 | 45.82 | -70.2% |
| DDM - Multi | 36.33 - 168.70 | 60.18 | -60.9% |
| Market Cap (mil) | 880.11 |
| Beta | 0.84 |
| Outstanding shares (mil) | 5.71 |
| Enterprise Value (mil) | 853.99 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.01% |
| Cost of Debt | 5.00% |
| WACC | 7.78% |