As of 2026-04-03, the Intrinsic Value of Valeo SA (FR.PA) is 18.04 EUR. This FR.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.40 EUR, the upside of Valeo SA is 73.40%.
The range of the Intrinsic Value is 11.03 - 30.17 EUR
Based on its market price of 10.40 EUR and our intrinsic valuation, Valeo SA (FR.PA) is undervalued by 73.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.03 - 30.17 | 18.04 | 73.4% |
| DCF (Growth 10y) | 10.25 - 26.86 | 16.36 | 57.3% |
| DCF (EBITDA 5y) | 10.15 - 20.03 | 14.08 | 35.4% |
| DCF (EBITDA 10y) | 12.04 - 23.08 | 16.49 | 58.6% |
| Fair Value | 2.54 - 2.54 | 2.54 | -75.53% |
| P/E | 4.32 - 8.76 | 6.14 | -40.9% |
| EV/EBITDA | 0.51 - 19.29 | 7.40 | -28.9% |
| EPV | 40.73 - 62.78 | 51.76 | 397.7% |
| DDM - Stable | 2.37 - 4.53 | 3.45 | -66.8% |
| DDM - Multi | 5.81 - 8.33 | 6.82 | -34.4% |
| Market Cap (mil) | 2,554.34 |
| Beta | 1.68 |
| Outstanding shares (mil) | 245.61 |
| Enterprise Value (mil) | 6,727.34 |
| Market risk premium | 5.82% |
| Cost of Equity | 13.08% |
| Cost of Debt | 5.07% |
| WACC | 5.89% |