As of 2025-12-23, the Intrinsic Value of Forvia SE (FRVIA.PA) is 40.31 EUR. This FRVIA.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.43 EUR, the upside of Forvia SE is 200.20%.
The range of the Intrinsic Value is 31.28 - 52.74 EUR
Based on its market price of 13.43 EUR and our intrinsic valuation, Forvia SE (FRVIA.PA) is undervalued by 200.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31.28 - 52.74 | 40.31 | 200.2% |
| DCF (Growth 10y) | 37.74 - 58.26 | 46.40 | 245.5% |
| DCF (EBITDA 5y) | 13.15 - 15.23 | 14.18 | 5.6% |
| DCF (EBITDA 10y) | 22.24 - 25.23 | 23.71 | 76.6% |
| Fair Value | -11.64 - -11.64 | -11.64 | -186.65% |
| P/E | (16.52) - 11.00 | (5.69) | -142.4% |
| EV/EBITDA | 8.47 - 13.92 | 12.01 | -10.6% |
| EPV | 50.11 - 58.36 | 54.24 | 303.8% |
| DDM - Stable | (12.47) - (22.64) | (17.55) | -230.7% |
| DDM - Multi | 4.88 - 7.13 | 5.81 | -56.7% |
| Market Cap (mil) | 2,646.92 |
| Beta | 2.14 |
| Outstanding shares (mil) | 197.09 |
| Enterprise Value (mil) | 9,028.62 |
| Market risk premium | 5.82% |
| Cost of Equity | 11.66% |
| Cost of Debt | 5.00% |
| WACC | 5.22% |