Is ORA.PA undervalued or overvalued?

As of 2025-03-23, the Intrinsic Value of Orange SA (ORA.PA) is 21.25 EUR. This ORA.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.83 EUR, the upside of Orange SA is 79.70%. This means that ORA.PA is undervalued by 79.70%.

The range of the Intrinsic Value is 14.82 - 31.96 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	14.82 - 31.96	21.25	79.7%
DCF (Growth 10y)	17.17 - 34.14	23.57	99.2%
DCF (EBITDA 5y)	12.02 - 22.20	15.59	31.8%
DCF (EBITDA 10y)	15.83 - 27.11	19.92	68.4%
Fair Value	22.09 - 22.09	22.09	86.69%
P/E	10.83 - 15.14	12.19	3.0%
EV/EBITDA	11.27 - 29.00	20.65	74.6%
EPV	74.28 - 100.45	87.36	638.5%
DDM - Stable	6.24 - 13.47	9.86	-16.7%
DDM - Multi	10.39 - 16.78	12.78	8.0%