As of 2025-08-09, the Intrinsic Value of Suez SA (SEV.PA) is 11.08 EUR. This SEV.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.83 EUR, the upside of Suez SA is -44.10%.
The range of the Intrinsic Value is 0.29 - 102.91 EUR
Based on its market price of 19.83 EUR and our intrinsic valuation, Suez SA (SEV.PA) is overvalued by 44.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.29 - 102.91 | 11.08 | -44.1% |
| DCF (Growth 10y) | 8.27 - 161.46 | 24.44 | 23.2% |
| DCF (EBITDA 5y) | (0.55) - 4.32 | 2.02 | -89.8% |
| DCF (EBITDA 10y) | 2.70 - 9.38 | 6.03 | -69.6% |
| Fair Value | 7.76 - 7.76 | 7.76 | -60.89% |
| P/E | 2.38 - 4.93 | 3.14 | -84.2% |
| EV/EBITDA | (0.08) - 28.26 | 12.60 | -36.4% |
| EPV | 141.52 - 210.85 | 176.19 | 788.5% |
| DDM - Stable | 9.51 - 33.51 | 21.51 | 8.5% |
| DDM - Multi | 9.32 - 24.58 | 13.41 | -32.4% |
| Market Cap (mil) | 12,674.39 |
| Beta | 0.61 |
| Outstanding shares (mil) | 639.15 |
| Enterprise Value (mil) | 21,659.79 |
| Market risk premium | 5.23% |
| Cost of Equity | 7.78% |
| Cost of Debt | 5.32% |
| WACC | 5.54% |