As of 2024-12-12, the Intrinsic Value of Somfy SA (SO.PA) is
131.57 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
-8.00%.
The range of the Intrinsic Value is 105.63 - 183.40 EUR
131.57 EUR
Intrinsic Value
SO.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
105.63 - 183.40 |
131.57 |
-8.0% |
| DCF (Growth 10y) |
124.08 - 209.19 |
152.72 |
6.8% |
| DCF (EBITDA 5y) |
76.41 - 91.77 |
85.01 |
-40.6% |
| DCF (EBITDA 10y) |
98.57 - 120.65 |
109.94 |
-23.1% |
| Fair Value |
94.71 - 94.71 |
94.71 |
-33.77% |
| P/E |
64.54 - 125.55 |
83.32 |
-41.7% |
| EV/EBITDA |
54.78 - 95.42 |
68.77 |
-51.9% |
| EPV |
88.20 - 110.89 |
99.54 |
-30.4% |
| DDM - Stable |
54.83 - 140.50 |
97.66 |
-31.7% |
| DDM - Multi |
75.41 - 146.22 |
99.10 |
-30.7% |
SO.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,924.92 |
| Beta |
0.77 |
| Outstanding shares (mil) |
34.44 |
| Enterprise Value (mil) |
4,337.42 |
| Market risk premium |
5.82% |
| Cost of Equity |
8.58% |
| Cost of Debt |
4.48% |
| WACC |
8.48% |