As of 2026-04-04, the Intrinsic Value of Rubis SCA (RUI.PA) is 47.30 EUR. This RUI.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.06 EUR, the upside of Rubis SCA is 34.90%.
The range of the Intrinsic Value is 33.48 - 73.14 EUR
Based on its market price of 35.06 EUR and our intrinsic valuation, Rubis SCA (RUI.PA) is undervalued by 34.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 33.48 - 73.14 | 47.30 | 34.9% |
| DCF (Growth 10y) | 38.12 - 79.36 | 52.58 | 50.0% |
| DCF (EBITDA 5y) | 44.04 - 61.03 | 54.97 | 56.8% |
| DCF (EBITDA 10y) | 45.96 - 68.68 | 58.62 | 67.2% |
| Fair Value | 22.88 - 22.88 | 22.88 | -34.74% |
| P/E | 36.72 - 50.89 | 43.22 | 23.3% |
| EV/EBITDA | 49.28 - 72.67 | 66.66 | 90.1% |
| EPV | 44.82 - 77.60 | 61.21 | 74.6% |
| DDM - Stable | 27.38 - 67.98 | 47.68 | 36.0% |
| DDM - Multi | 25.90 - 49.33 | 33.89 | -3.3% |
| Market Cap (mil) | 3,618.54 |
| Beta | 0.79 |
| Outstanding shares (mil) | 103.21 |
| Enterprise Value (mil) | 5,281.94 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.38% |
| Cost of Debt | 4.25% |
| WACC | 7.13% |