As of 2025-07-14, the Intrinsic Value of Nexans SA (NEX.PA) is 90.96 EUR. This NEX.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 110.60 EUR, the upside of Nexans SA is -17.80%.
The range of the Intrinsic Value is 62.73 - 145.45 EUR
Based on its market price of 110.60 EUR and our intrinsic valuation, Nexans SA (NEX.PA) is overvalued by 17.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 62.73 - 145.45 | 90.96 | -17.8% |
| DCF (Growth 10y) | 86.22 - 178.63 | 118.00 | 6.7% |
| DCF (EBITDA 5y) | 62.14 - 103.78 | 70.96 | -35.8% |
| DCF (EBITDA 10y) | 84.25 - 134.51 | 97.17 | -12.1% |
| Fair Value | 160.00 - 160.00 | 160.00 | 44.67% |
| P/E | 91.84 - 121.14 | 109.72 | -0.8% |
| EV/EBITDA | 35.03 - 177.16 | 92.40 | -16.5% |
| EPV | 11.98 - 26.16 | 19.07 | -82.8% |
| DDM - Stable | 43.89 - 99.91 | 71.90 | -35.0% |
| DDM - Multi | 61.84 - 106.45 | 77.98 | -29.5% |
| Market Cap (mil) | 4,838.75 |
| Beta | 1.07 |
| Outstanding shares (mil) | 43.75 |
| Enterprise Value (mil) | 6,720.75 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.99% |
| Cost of Debt | 4.25% |
| WACC | 8.00% |