As of 2026-09-14, the Intrinsic Value of Soitec SA (SOI.PA) is 9.83 EUR. This SOI.PA valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 141.15 EUR, the upside of Soitec SA is -93.00%.
The range of the Intrinsic Value is 4.89 - 18.16 EUR
Based on its market price of 141.15 EUR and our intrinsic valuation, Soitec SA (SOI.PA) is overvalued by 93.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (527.99) - (28.78) | (52.12) | -136.9% |
| DCF (Growth 10y) | (18.77) - (255.07) | (30.03) | -121.3% |
| DCF (EBITDA 5y) | 4.89 - 18.16 | 9.83 | -93.0% |
| DCF (EBITDA 10y) | 3.30 - 21.67 | 9.86 | -93.0% |
| Fair Value | -30.76 - -30.76 | -30.76 | -121.79% |
| P/E | (129.05) - (151.81) | (149.78) | -206.1% |
| EV/EBITDA | (22.26) - 37.00 | (2.89) | -102.0% |
| EPV | 9.59 - 15.94 | 12.77 | -91.0% |
| DDM - Stable | (79.29) - (1,110.80) | (595.04) | -521.6% |
| DDM - Multi | (25.15) - (283.97) | (46.87) | -133.2% |
| Market Cap (mil) | 5,048.94 |
| Beta | 2.40 |
| Outstanding shares (mil) | 35.77 |
| Enterprise Value (mil) | 5,098.74 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.91% |
| Cost of Debt | 5.50% |
| WACC | 6.62% |