SAR.AT
Gr Sarantis SA
Price:  
12.84 
EUR
Volume:  
35,606
Greece | Personal Products

SAR.AT Intrinsic Value

-34.4 %
Upside

What is the intrinsic value of SAR.AT?

As of 2025-07-04, the Intrinsic Value of Gr Sarantis SA (SAR.AT) is 8.43 EUR. This SAR.AT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.84 EUR, the upside of Gr Sarantis SA is -34.4%.

The range of the Intrinsic Value is 5.87 - 14.73 EUR.

Is SAR.AT undervalued or overvalued?

Based on its market price of 12.84 EUR and our intrinsic valuation, Gr Sarantis SA (SAR.AT) is overvalued by 34.4%.

12.84 EUR
Stock Price
8.43 EUR
Intrinsic Value
Intrinsic Value Details

SAR.AT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 5.87 - 14.73 8.43 -34.4%
DCF (Growth Exit 10Y) 7.31 - 17.45 10.27 -20.0%
DCF (EBITDA Exit 5Y) 10.05 - 15.08 13.26 3.3%
DCF (EBITDA Exit 10Y) 10.66 - 17.65 14.50 12.9%
Peter Lynch Fair Value 5.31 - 5.31 5.31 -58.67%
P/E Multiples 9.46 - 11.85 10.28 -19.9%
EV/EBITDA Multiples 10.11 - 14.75 12.65 -1.5%
Earnings Power Value 5.11 - 8.39 6.75 -47.4%
Dividend Discount Model - Stable 4.42 - 13.83 9.12 -28.9%
Dividend Discount Model - Multi Stages 6.17 - 15.1 8.77 -31.7%

SAR.AT Intrinsic Value - Key Valuation Metrics

Market Cap (mil)858
Beta0.74
Outstanding shares (mil)67
Enterprise Value (mil)903
Market risk premium9.3%
Cost of Equity9.7%
Cost of Debt4.45%
WACC9.1%