As of 2024-11-15, the Intrinsic Value of Ses Imagotag SA (SESL.PA) is
157.18 EUR. This SESL.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 126.00 EUR, the upside of Ses Imagotag SA is
24.70%.
The range of the Intrinsic Value is 98.66 - 391.89 EUR
157.18 EUR
Intrinsic Value
SESL.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
98.66 - 391.89 |
157.18 |
24.7% |
| DCF (Growth 10y) |
229.41 - 898.63 |
363.40 |
188.4% |
| DCF (EBITDA 5y) |
130.62 - 198.43 |
163.74 |
30.0% |
| DCF (EBITDA 10y) |
223.55 - 351.39 |
283.43 |
124.9% |
| Fair Value |
165.57 - 165.57 |
165.57 |
31.40% |
| P/E |
50.65 - 157.22 |
101.70 |
-19.3% |
| EV/EBITDA |
61.80 - 123.00 |
88.98 |
-29.4% |
| EPV |
8.69 - 11.87 |
10.28 |
-91.8% |
| DDM - Stable |
81.29 - 402.80 |
242.04 |
92.1% |
| DDM - Multi |
127.39 - 493.35 |
202.81 |
61.0% |
SESL.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,010.09 |
| Beta |
2.25 |
| Outstanding shares (mil) |
15.95 |
| Enterprise Value (mil) |
2,023.61 |
| Market risk premium |
6.25% |
| Cost of Equity |
7.59% |
| Cost of Debt |
5.00% |
| WACC |
7.43% |