SAMS.PA
Samse SA
Price:  
156.50 
EUR
Volume:  
88.00
France | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SAMS.PA Intrinsic Value

552.20 %
Upside

What is the intrinsic value of SAMS.PA?

As of 2025-07-11, the Intrinsic Value of Samse SA (SAMS.PA) is 1,020.77 EUR. This SAMS.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 156.50 EUR, the upside of Samse SA is 552.20%.

The range of the Intrinsic Value is 623.56 - 2,338.41 EUR

Is SAMS.PA undervalued or overvalued?

Based on its market price of 156.50 EUR and our intrinsic valuation, Samse SA (SAMS.PA) is undervalued by 552.20%.

156.50 EUR
Stock Price
1,020.77 EUR
Intrinsic Value
Intrinsic Value Details

SAMS.PA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 623.56 - 2,338.41 1,020.77 552.2%
DCF (Growth 10y) 864.07 - 2,884.40 1,333.97 752.4%
DCF (EBITDA 5y) 307.94 - 371.28 331.93 112.1%
DCF (EBITDA 10y) 507.23 - 610.13 549.23 250.9%
Fair Value 45.49 - 45.49 45.49 -70.93%
P/E 106.72 - 169.74 147.22 -5.9%
EV/EBITDA 107.34 - 1,640.32 828.40 429.3%
EPV 407.94 - 545.89 476.92 204.7%
DDM - Stable 76.63 - 233.40 155.01 -0.9%
DDM - Multi 534.29 - 1,157.80 720.19 360.2%

SAMS.PA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 541.49
Beta 0.42
Outstanding shares (mil) 3.46
Enterprise Value (mil) 1,101.62
Market risk premium 5.82%
Cost of Equity 6.93%
Cost of Debt 4.25%
WACC 4.83%