SESG.PA
SES SA
Price:  
4.54 
EUR
Volume:  
561,288.00
Luxembourg | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SESG.PA Intrinsic Value

-93.50 %
Upside

What is the intrinsic value of SESG.PA?

As of 2025-05-03, the Intrinsic Value of SES SA (SESG.PA) is 0.29 EUR. This SESG.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.54 EUR, the upside of SES SA is -93.50%.

The range of the Intrinsic Value is (0.83) - 11.19 EUR

Is SESG.PA undervalued or overvalued?

Based on its market price of 4.54 EUR and our intrinsic valuation, SES SA (SESG.PA) is overvalued by 93.50%.

4.54 EUR
Stock Price
0.29 EUR
Intrinsic Value
Intrinsic Value Details

SESG.PA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (0.83) - 11.19 0.29 -93.5%
DCF (Growth 10y) 4.85 - 66.52 10.62 133.8%
DCF (EBITDA 5y) 1.38 - 3.25 2.22 -51.2%
DCF (EBITDA 10y) 2.12 - 4.35 3.11 -31.6%
Fair Value 0.56 - 0.56 0.56 -87.65%
P/E 0.95 - 2.19 1.49 -67.2%
EV/EBITDA 4.04 - 8.94 5.83 28.4%
EPV 87.76 - 112.32 100.04 2102.6%
DDM - Stable 1.33 - 3.89 2.61 -42.6%
DDM - Multi 7.61 - 12.89 9.24 103.5%

SESG.PA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,024.60
Beta 0.64
Outstanding shares (mil) 445.75
Enterprise Value (mil) 3,074.60
Market risk premium 5.82%
Cost of Equity 7.77%
Cost of Debt 5.30%
WACC 4.84%