As of 2026-04-03, the Intrinsic Value of Soc D Explosifs Produits Chimiques SA (EXPL.PA) is 141.79 EUR. This EXPL.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 250.00 EUR, the upside of Soc D Explosifs Produits Chimiques SA is -43.30%.
The range of the Intrinsic Value is 77.43 - 393.44 EUR
Based on its market price of 250.00 EUR and our intrinsic valuation, Soc D Explosifs Produits Chimiques SA (EXPL.PA) is overvalued by 43.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 77.43 - 393.44 | 141.79 | -43.3% |
| DCF (Growth 10y) | 85.83 - 396.11 | 149.41 | -40.2% |
| DCF (EBITDA 5y) | 84.89 - 107.00 | 94.74 | -62.1% |
| DCF (EBITDA 10y) | 101.31 - 138.60 | 117.94 | -52.8% |
| Fair Value | 273.96 - 273.96 | 273.96 | 9.58% |
| P/E | 138.30 - 166.13 | 150.63 | -39.7% |
| EV/EBITDA | 97.61 - 113.53 | 105.00 | -58.0% |
| EPV | 650.58 - 935.61 | 793.09 | 217.2% |
| DDM - Stable | 118.86 - 563.24 | 341.05 | 36.4% |
| DDM - Multi | 157.35 - 588.41 | 249.33 | -0.3% |
| Market Cap (mil) | 565.00 |
| Beta | -0.22 |
| Outstanding shares (mil) | 2.26 |
| Enterprise Value (mil) | 649.42 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.10% |
| Cost of Debt | 4.56% |
| WACC | 6.60% |