As of 2024-12-12, the Intrinsic Value of Samse SA (SAMS.PA) is
161.96 EUR. This SAMS.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 138.50 EUR, the upside of Samse SA is
16.90%.
The range of the Intrinsic Value is 109.79 - 244.01 EUR
161.96 EUR
Intrinsic Value
SAMS.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
109.79 - 244.01 |
161.96 |
16.9% |
| DCF (Growth 10y) |
228.28 - 422.88 |
304.09 |
119.6% |
| DCF (EBITDA 5y) |
108.84 - 185.33 |
146.88 |
6.0% |
| DCF (EBITDA 10y) |
181.16 - 279.64 |
228.71 |
65.1% |
| Fair Value |
224.46 - 224.46 |
224.46 |
62.07% |
| P/E |
150.83 - 230.75 |
190.04 |
37.2% |
| EV/EBITDA |
17.78 - 211.46 |
101.07 |
-27.0% |
| EPV |
393.28 - 529.15 |
461.21 |
233.0% |
| DDM - Stable |
87.97 - 171.74 |
129.86 |
-6.2% |
| DDM - Multi |
224.51 - 330.45 |
266.64 |
92.5% |
SAMS.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
474.70 |
| Beta |
0.84 |
| Outstanding shares (mil) |
3.43 |
| Enterprise Value (mil) |
998.45 |
| Market risk premium |
5.82% |
| Cost of Equity |
9.28% |
| Cost of Debt |
4.25% |
| WACC |
6.42% |