SESG.PA
SES SA
Price:  
6.23 
EUR
Volume:  
322,615
Luxembourg | Media

SESG.PA DCF Valuation - Growth Exit 5Y

-94.7 %
Upside

What is the DCF valuation of SESG.PA?

The Discounted Cash Flow (DCF) valuation of SES SA (SESG.PA) is 0.33 EUR. With the latest stock price at 6.22 EUR, the upside of SES SA based on DCF is -94.7%.

Is SESG.PA a buy or a sell?

Based on the latest price of 6.22 EUR and our DCF valuation, SES SA (SESG.PA) is a sell. Selling SESG.PA stocks now will result in a potential gain of 94.7%.

Range Selected
WACC / Discount Rate4.3% - 5.4%4.9%
Long-term Growth Rate 3.0% - 4.1%3.5%
Fair Price(0.81) - 11.170.33
Upside-113.0% - 79.4%-94.7%
6.22 EUR
Stock Price
0.33 EUR
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

SESG.PA DCF Valuation: Revenue & Expenses Forecast

(EUR in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue2,0012,1182,1612,2442,3322,379
% Growth
1%6%2%4%4%2%
Cost of goods sold(460)(463)(448)(442)(437)(423)
% of Revenue23%22%21%20%19%18%
Selling, G&A expenses(348)(368)(376)(390)(406)(414)
% of Revenue17%17%17%17%17%17%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(1,111)(1,176)(1,200)(1,246)(1,295)(1,321)
% of Revenue56%56%56%56%56%56%
Tax expense(55)(27)(33)(40)(47)(53)
Tax rate67%24%24%24%24%24%
Net profit2784104126148168
% Margin1%4%5%6%6%7%