As of 2025-05-17, the Intrinsic Value of Sopra Steria Group SA (SOP.PA) is 227.43 EUR. This SOP.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 196.90 EUR, the upside of Sopra Steria Group SA is 15.50%.
The range of the Intrinsic Value is 170.22 - 337.05 EUR
Based on its market price of 196.90 EUR and our intrinsic valuation, Sopra Steria Group SA (SOP.PA) is undervalued by 15.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 170.22 - 337.05 | 227.43 | 15.5% |
| DCF (Growth 10y) | 204.18 - 376.84 | 263.90 | 34.0% |
| DCF (EBITDA 5y) | 160.19 - 190.08 | 174.17 | -11.5% |
| DCF (EBITDA 10y) | 196.97 - 243.33 | 218.46 | 11.0% |
| Fair Value | 207.99 - 207.99 | 207.99 | 5.63% |
| P/E | 186.07 - 237.89 | 208.04 | 5.7% |
| EV/EBITDA | 195.06 - 265.26 | 222.93 | 13.2% |
| EPV | 320.16 - 414.63 | 367.39 | 86.6% |
| DDM - Stable | 85.16 - 196.19 | 140.67 | -28.6% |
| DDM - Multi | 130.12 - 225.88 | 164.50 | -16.5% |
| Market Cap (mil) | 4,046.30 |
| Beta | 1.26 |
| Outstanding shares (mil) | 20.55 |
| Enterprise Value (mil) | 4,855.60 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.82% |
| Cost of Debt | 4.25% |
| WACC | 8.18% |