As of 2024-12-13, the Intrinsic Value of Compagnie de Saint Gobain SA (SGO.PA) is 72.05 EUR. This SGO.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 89.10 EUR, the upside of Compagnie de Saint Gobain SA is -19.10%.

The range of the Intrinsic Value is 50.76 - 118.98 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	50.76 - 118.98	72.05	-19.1%
DCF (Growth 10y)	57.45 - 124.81	78.67	-11.7%
DCF (EBITDA 5y)	87.42 - 117.94	107.06	20.2%
DCF (EBITDA 10y)	88.72 - 128.25	111.23	24.8%
Fair Value	145.52 - 145.52	145.52	63.32%
P/E	101.54 - 126.89	112.98	26.8%
EV/EBITDA	113.93 - 173.85	149.20	67.4%
EPV	71.26 - 104.21	87.74	-1.5%
DDM - Stable	39.46 - 108.33	73.90	-17.1%
DDM - Multi	41.87 - 87.22	56.35	-36.8%