As of 2026-04-05, the Intrinsic Value of BEL SA (FBEL.PA) is 776.76 EUR. This FBEL.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 550.00 EUR, the upside of BEL SA is 41.20%.
The range of the Intrinsic Value is 465.34 - 2,412.04 EUR
Based on its market price of 550.00 EUR and our intrinsic valuation, BEL SA (FBEL.PA) is undervalued by 41.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 465.34 - 2,412.04 | 776.76 | 41.2% |
| DCF (Growth 10y) | 486.96 - 2,298.76 | 778.67 | 41.6% |
| DCF (EBITDA 5y) | 322.28 - 408.25 | 367.41 | -33.2% |
| DCF (EBITDA 10y) | 368.80 - 479.95 | 424.08 | -22.9% |
| Fair Value | 241.35 - 241.35 | 241.35 | -56.12% |
| P/E | 360.40 - 767.77 | 543.36 | -1.2% |
| EV/EBITDA | 432.65 - 808.67 | 612.24 | 11.3% |
| EPV | 274.10 - 394.80 | 334.45 | -39.2% |
| DDM - Stable | 456.29 - 2,299.74 | 1,378.02 | 150.5% |
| DDM - Multi | 292.38 - 1,156.76 | 468.06 | -14.9% |
| Market Cap (mil) | 3,734.05 |
| Beta | 0.51 |
| Outstanding shares (mil) | 6.79 |
| Enterprise Value (mil) | 3,982.35 |
| Market risk premium | 5.23% |
| Cost of Equity | 6.72% |
| Cost of Debt | 4.25% |
| WACC | 5.87% |