As of 2024-12-11, the Intrinsic Value of Safran SA (SAF.PA) is
106.59 EUR. This SAF.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 205.90 EUR, the upside of Safran SA is
-48.20%.
The range of the Intrinsic Value is 79.40 - 167.62 EUR
106.59 EUR
Intrinsic Value
SAF.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
79.40 - 167.62 |
106.59 |
-48.2% |
| DCF (Growth 10y) |
133.93 - 281.04 |
179.48 |
-12.8% |
| DCF (EBITDA 5y) |
151.14 - 237.41 |
205.48 |
-0.2% |
| DCF (EBITDA 10y) |
202.74 - 330.54 |
277.54 |
34.8% |
| Fair Value |
19.48 - 19.48 |
19.48 |
-90.54% |
| P/E |
74.34 - 219.39 |
144.56 |
-29.8% |
| EV/EBITDA |
110.65 - 168.00 |
150.39 |
-27.0% |
| EPV |
70.15 - 87.74 |
78.94 |
-61.7% |
| DDM - Stable |
35.88 - 100.81 |
68.34 |
-66.8% |
| DDM - Multi |
187.42 - 390.35 |
251.27 |
22.0% |
SAF.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
86,556.04 |
| Beta |
0.93 |
| Outstanding shares (mil) |
420.38 |
| Enterprise Value (mil) |
85,943.04 |
| Market risk premium |
5.82% |
| Cost of Equity |
9.04% |
| Cost of Debt |
5.00% |
| WACC |
8.66% |