As of 2025-09-17, the Intrinsic Value of Samse SA (SAMS.PA) is 1,070.05 EUR. This SAMS.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 136.50 EUR, the upside of Samse SA is 683.90%.
The range of the Intrinsic Value is 662.90 - 2,380.48 EUR
Based on its market price of 136.50 EUR and our intrinsic valuation, Samse SA (SAMS.PA) is undervalued by 683.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 662.90 - 2,380.48 | 1,070.05 | 683.9% |
| DCF (Growth 10y) | 916.87 - 2,935.85 | 1,397.16 | 923.6% |
| DCF (EBITDA 5y) | 323.02 - 374.66 | 348.39 | 155.2% |
| DCF (EBITDA 10y) | 529.39 - 614.66 | 570.77 | 318.1% |
| Fair Value | 45.49 - 45.49 | 45.49 | -66.67% |
| P/E | 117.20 - 149.08 | 140.88 | 3.2% |
| EV/EBITDA | 96.95 - 1,652.88 | 852.23 | 524.3% |
| EPV | 429.93 - 549.42 | 489.68 | 258.7% |
| DDM - Stable | 78.95 - 225.13 | 152.04 | 11.4% |
| DDM - Multi | 550.47 - 1,117.05 | 727.25 | 432.8% |
| Market Cap (mil) | 472.29 |
| Beta | 0.36 |
| Outstanding shares (mil) | 3.46 |
| Enterprise Value (mil) | 1,032.42 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.88% |
| Cost of Debt | 4.25% |
| WACC | 4.72% |