As of 2024-12-14, the Intrinsic Value of Total SE (FP.PA) is
23.93 EUR. This FP.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 39.68 EUR, the upside of Total SE is
-39.70%.
The range of the Intrinsic Value is 11.34 - 59.20 EUR
23.93 EUR
Intrinsic Value
FP.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
11.34 - 59.20 |
23.93 |
-39.7% |
| DCF (Growth 10y) |
30.88 - 108.69 |
51.46 |
29.7% |
| DCF (EBITDA 5y) |
2.59 - 14.31 |
7.46 |
-81.2% |
| DCF (EBITDA 10y) |
12.70 - 28.04 |
19.03 |
-52.0% |
| Fair Value |
5.78 - 5.78 |
5.78 |
-85.43% |
| P/E |
(8.44) - (8.25) |
(8.13) |
-120.5% |
| EV/EBITDA |
(4.20) - 31.12 |
8.51 |
-78.6% |
| EPV |
168.22 - 229.51 |
198.86 |
401.2% |
| DDM - Stable |
(11.42) - (29.36) |
(20.39) |
-151.4% |
| DDM - Multi |
15.22 - 31.00 |
20.49 |
-48.4% |
FP.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
104,308.01 |
| Beta |
1.15 |
| Outstanding shares (mil) |
2,628.73 |
| Enterprise Value (mil) |
144,740.56 |
| Market risk premium |
5.23% |
| Cost of Equity |
9.72% |
| Cost of Debt |
5.32% |
| WACC |
7.30% |