Is SAMS.PA undervalued or overvalued?

As of 2025-03-26, the Intrinsic Value of Samse SA (SAMS.PA) is 174.51 EUR. This SAMS.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 142.00 EUR, the upside of Samse SA is 22.90%. This means that SAMS.PA is undervalued by 22.90%.

The range of the Intrinsic Value is 120.67 - 261.61 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	120.67 - 261.61	174.51	22.9%
DCF (Growth 10y)	234.79 - 440.22	313.43	120.7%
DCF (EBITDA 5y)	185.26 - 232.68	210.76	48.4%
DCF (EBITDA 10y)	258.85 - 324.54	292.37	105.9%
Fair Value	398.93 - 398.93	398.93	180.94%
P/E	184.45 - 219.44	206.72	45.6%
EV/EBITDA	103.71 - 218.23	132.70	-6.6%
EPV	396.11 - 544.83	470.47	231.3%
DDM - Stable	85.64 - 173.15	129.40	-8.9%
DDM - Multi	218.52 - 333.21	263.16	85.3%