As of 2025-11-13, the Intrinsic Value of Forsee Power SAS (FORSE.PA) is 2.87 EUR. This FORSE.PA valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 0.30 EUR, the upside of Forsee Power SAS is 841.00%.
The range of the Intrinsic Value is 1.78 - 5.86 EUR
Based on its market price of 0.30 EUR and our intrinsic valuation, Forsee Power SAS (FORSE.PA) is undervalued by 841.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.21) - 0.39 | (0.05) | -117.4% |
| DCF (Growth 10y) | 1.78 - 5.86 | 2.87 | 841.0% |
| DCF (EBITDA 5y) | 0.11 - 1.25 | 0.66 | 117.8% |
| DCF (EBITDA 10y) | 0.78 - 2.47 | 1.58 | 417.7% |
| Fair Value | -0.92 - -0.92 | -0.92 | -401.85% |
| P/E | (0.82) - (0.93) | (0.81) | -367.1% |
| EV/EBITDA | (0.43) - 0.22 | (0.14) | -147.0% |
| EPV | (0.56) - (0.57) | (0.56) | -284.8% |
| DDM - Stable | (0.62) - (1.73) | (1.18) | -487.1% |
| DDM - Multi | 0.57 - 1.30 | 0.80 | 164.2% |
| Market Cap (mil) | 35.72 |
| Beta | 1.25 |
| Outstanding shares (mil) | 117.30 |
| Enterprise Value (mil) | 92.72 |
| Market risk premium | 5.82% |
| Cost of Equity | 12.45% |
| Cost of Debt | 5.00% |
| WACC | 7.63% |