As of 2025-05-31, the Intrinsic Value of Compagnie de Saint Gobain SA (SGO.PA) is 90.69 EUR. This SGO.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 100.00 EUR, the upside of Compagnie de Saint Gobain SA is -9.30%.
The range of the Intrinsic Value is 62.81 - 153.80 EUR
Based on its market price of 100.00 EUR and our intrinsic valuation, Compagnie de Saint Gobain SA (SGO.PA) is overvalued by 9.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 62.81 - 153.80 | 90.69 | -9.3% |
| DCF (Growth 10y) | 70.05 - 157.50 | 97.14 | -2.9% |
| DCF (EBITDA 5y) | 104.92 - 141.24 | 128.37 | 28.4% |
| DCF (EBITDA 10y) | 100.63 - 144.34 | 125.57 | 25.6% |
| Fair Value | 142.47 - 142.47 | 142.47 | 42.47% |
| P/E | 123.09 - 156.26 | 137.96 | 38.0% |
| EV/EBITDA | 128.57 - 179.80 | 161.54 | 61.5% |
| EPV | 77.41 - 114.61 | 96.01 | -4.0% |
| DDM - Stable | 39.57 - 111.24 | 75.40 | -24.6% |
| DDM - Multi | 50.50 - 108.22 | 68.63 | -31.4% |
| Market Cap (mil) | 49,905.00 |
| Beta | 1.44 |
| Outstanding shares (mil) | 499.05 |
| Enterprise Value (mil) | 59,509.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.35% |
| Cost of Debt | 5.00% |
| WACC | 7.81% |