As of 2025-07-06, the Intrinsic Value of Somfy SA (SO.PA) is 132.72 EUR. This SO.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 143.00 EUR, the upside of Somfy SA is -7.20%.
The range of the Intrinsic Value is 106.07 - 186.82 EUR
Based on its market price of 143.00 EUR and our intrinsic valuation, Somfy SA (SO.PA) is overvalued by 7.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 106.07 - 186.82 | 132.72 | -7.2% |
| DCF (Growth 10y) | 124.64 - 213.22 | 154.14 | 7.8% |
| DCF (EBITDA 5y) | 79.36 - 91.99 | 85.60 | -40.1% |
| DCF (EBITDA 10y) | 101.22 - 121.22 | 110.71 | -22.6% |
| Fair Value | 94.71 - 94.71 | 94.71 | -33.77% |
| P/E | 96.46 - 136.94 | 121.44 | -15.1% |
| EV/EBITDA | 58.18 - 117.78 | 81.03 | -43.3% |
| EPV | 88.52 - 112.03 | 100.27 | -29.9% |
| DDM - Stable | 55.11 - 143.42 | 99.26 | -30.6% |
| DDM - Multi | 75.83 - 149.41 | 100.19 | -29.9% |
| Market Cap (mil) | 4,924.91 |
| Beta | 0.77 |
| Outstanding shares (mil) | 34.44 |
| Enterprise Value (mil) | 4,337.41 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.51% |
| Cost of Debt | 4.48% |
| WACC | 8.42% |