As of 2025-07-03, the Intrinsic Value of Soitec SA (SOI.PA) is 32.05 EUR. This SOI.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 49.90 EUR, the upside of Soitec SA is -35.80%.
The range of the Intrinsic Value is 25.12 - 45.52 EUR
Based on its market price of 49.90 EUR and our intrinsic valuation, Soitec SA (SOI.PA) is overvalued by 35.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.12 - 45.52 | 32.05 | -35.8% |
| DCF (Growth 10y) | 27.08 - 46.04 | 33.61 | -32.6% |
| DCF (EBITDA 5y) | 43.46 - 77.19 | 57.36 | 14.9% |
| DCF (EBITDA 10y) | 39.39 - 70.05 | 51.69 | 3.6% |
| Fair Value | 45.02 - 45.02 | 45.02 | -9.78% |
| P/E | 47.95 - 55.11 | 52.14 | 4.5% |
| EV/EBITDA | 40.28 - 107.41 | 66.97 | 34.2% |
| EPV | 26.29 - 36.27 | 31.28 | -37.3% |
| DDM - Stable | 14.01 - 33.27 | 23.64 | -52.6% |
| DDM - Multi | 15.25 - 29.61 | 20.28 | -59.4% |
| Market Cap (mil) | 1,782.93 |
| Beta | 1.56 |
| Outstanding shares (mil) | 35.73 |
| Enterprise Value (mil) | 1,875.40 |
| Market risk premium | 5.82% |
| Cost of Equity | 11.90% |
| Cost of Debt | 4.25% |
| WACC | 9.37% |