Is SK.PA undervalued or overvalued?
As of 2025-03-24, the Intrinsic Value of SEB SA (SK.PA) is 117.58 EUR. This SK.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 89.70 EUR, the upside of SEB SA is 31.10%. This means that SK.PA is undervalued by 31.10%.
The range of the Intrinsic Value is 79.62 - 204.32 EUR
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 79.62 - 204.32 | 117.58 | 31.1% |
| DCF (Growth 10y) | 86.99 - 201.92 | 122.30 | 36.3% |
| DCF (EBITDA 5y) | 48.93 - 75.36 | 61.85 | -31.0% |
| DCF (EBITDA 10y) | 63.40 - 93.03 | 77.41 | -13.7% |
| Fair Value | 20.96 - 20.96 | 20.96 | -76.63% |
| P/E | 38.32 - 81.94 | 55.71 | -37.9% |
| EV/EBITDA | 42.01 - 339.99 | 173.29 | 93.2% |
| EPV | 547.93 - 728.29 | 638.11 | 611.4% |
| DDM - Stable | 30.28 - 77.86 | 54.07 | -39.7% |
| DDM - Multi | 61.97 - 113.49 | 79.23 | -11.7% |
| Market Cap (mil) | 4,964.00 |
| Beta | 1.34 |
| Outstanding shares (mil) | 55.34 |
| Enterprise Value (mil) | 6,999.40 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.27% |
| Cost of Debt | 4.25% |
| WACC | 6.89% |