What is the intrinsic value of SEC.PA?
As of 2025-11-09, the Intrinsic Value of Soditech SA (SEC.PA) is
6.85 EUR. This SEC.PA valuation is based on the model Peter Lynch Fair Value.
With the current market price of 5.15 EUR, the upside of Soditech SA is
32.99%.
Is SEC.PA undervalued or overvalued?
Based on its market price of 5.15 EUR and our intrinsic valuation, Soditech SA (SEC.PA) is undervalued by 32.99%.
SEC.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(39.17) - (3.89) |
(6.50) |
-226.3% |
| DCF (Growth 10y) |
(3.16) - (26.12) |
(4.87) |
-194.6% |
| DCF (EBITDA 5y) |
(1.09) - (1.07) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(1.09) - (0.58) |
(1,234.50) |
-123450.0% |
| Fair Value |
6.85 - 6.85 |
6.85 |
32.99% |
| P/E |
3.32 - 4.98 |
4.64 |
-9.8% |
| EV/EBITDA |
1.63 - 3.77 |
2.69 |
-47.8% |
| EPV |
3.57 - 4.82 |
4.20 |
-18.5% |
| DDM - Stable |
4.71 - 46.59 |
25.65 |
398.1% |
| DDM - Multi |
(1.47) - (11.30) |
(2.60) |
-150.6% |
SEC.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12.77 |
| Beta |
0.46 |
| Outstanding shares (mil) |
2.48 |
| Enterprise Value (mil) |
13.74 |
| Market risk premium |
5.82% |
| Cost of Equity |
6.57% |
| Cost of Debt |
5.00% |
| WACC |
6.15% |