As of 2024-12-15, the Intrinsic Value of SEB SA (SK.PA) is
134.32 EUR. This SK.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 92.45 EUR, the upside of SEB SA is
45.30%.
The range of the Intrinsic Value is 86.99 - 245.60 EUR
134.32 EUR
Intrinsic Value
SK.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
86.99 - 245.60 |
134.32 |
45.3% |
| DCF (Growth 10y) |
106.52 - 268.23 |
155.15 |
67.8% |
| DCF (EBITDA 5y) |
56.48 - 80.37 |
68.54 |
-25.9% |
| DCF (EBITDA 10y) |
76.31 - 106.93 |
91.13 |
-1.4% |
| Fair Value |
37.07 - 37.07 |
37.07 |
-59.90% |
| P/E |
69.40 - 100.14 |
85.91 |
-7.1% |
| EV/EBITDA |
54.90 - 96.77 |
80.03 |
-13.4% |
| EPV |
95.55 - 141.17 |
118.36 |
28.0% |
| DDM - Stable |
54.09 - 143.03 |
98.56 |
6.6% |
| DDM - Multi |
79.69 - 157.34 |
105.14 |
13.7% |
SK.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,116.18 |
| Beta |
1.34 |
| Outstanding shares (mil) |
55.34 |
| Enterprise Value (mil) |
7,573.68 |
| Market risk premium |
5.82% |
| Cost of Equity |
9.13% |
| Cost of Debt |
4.25% |
| WACC |
6.85% |