Is SAF.PA undervalued or overvalued?
As of 2025-03-17, the Intrinsic Value of Safran SA (SAF.PA) is 126.49 EUR. This SAF.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 250.70 EUR, the upside of Safran SA is -49.50%. This means that SAF.PA is overvalued by 49.50%.
The range of the Intrinsic Value is 104.20 - 166.86 EUR
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 104.20 - 166.86 | 126.49 | -49.5% |
| DCF (Growth 10y) | 146.69 - 235.62 | 178.54 | -28.8% |
| DCF (EBITDA 5y) | 208.21 - 265.51 | 236.17 | -5.8% |
| DCF (EBITDA 10y) | 225.88 - 301.30 | 261.42 | 4.3% |
| Fair Value | -7.20 - -7.20 | -7.20 | -102.87% |
| P/E | (32.48) - (36.06) | (32.94) | -113.1% |
| EV/EBITDA | 208.42 - 318.23 | 258.79 | 3.2% |
| EPV | 80.67 - 100.26 | 90.46 | -63.9% |
| DDM - Stable | (10.85) - (25.15) | (18.00) | -107.2% |
| DDM - Multi | (14.06) - (25.67) | (18.20) | -107.3% |
| Market Cap (mil) | 106,204.04 |
| Beta | 0.86 |
| Outstanding shares (mil) | 423.63 |
| Enterprise Value (mil) | 104,748.04 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.22% |
| Cost of Debt | 5.00% |
| WACC | 8.87% |