As of 2025-06-02, the Intrinsic Value of Seche Environnement SA (SCHP.PA) is 140.04 EUR. This SCHP.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 97.80 EUR, the upside of Seche Environnement SA is 43.20%.
The range of the Intrinsic Value is 60.19 - 408.31 EUR
Based on its market price of 97.80 EUR and our intrinsic valuation, Seche Environnement SA (SCHP.PA) is undervalued by 43.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 60.19 - 408.31 | 140.04 | 43.2% |
| DCF (Growth 10y) | 112.59 - 539.93 | 210.98 | 115.7% |
| DCF (EBITDA 5y) | 51.39 - 95.32 | 77.20 | -21.1% |
| DCF (EBITDA 10y) | 99.39 - 161.18 | 133.88 | 36.9% |
| Fair Value | 109.82 - 109.82 | 109.82 | 12.29% |
| P/E | 38.85 - 76.01 | 53.15 | -45.7% |
| EV/EBITDA | 45.12 - 107.45 | 81.27 | -16.9% |
| EPV | 741.15 - 963.13 | 852.14 | 771.3% |
| DDM - Stable | 43.51 - 125.58 | 84.54 | -13.6% |
| DDM - Multi | 67.07 - 147.44 | 91.87 | -6.1% |
| Market Cap (mil) | 768.71 |
| Beta | 0.98 |
| Outstanding shares (mil) | 7.86 |
| Enterprise Value (mil) | 1,553.96 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.25% |
| Cost of Debt | 4.37% |
| WACC | 4.90% |