As of 2024-12-12, the Intrinsic Value of Stef SA (STF.PA) is
178.16 EUR. This STF.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 131.00 EUR, the upside of Stef SA is
36.00%.
The range of the Intrinsic Value is 122.75 - 272.81 EUR
178.16 EUR
Intrinsic Value
STF.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
122.75 - 272.81 |
178.16 |
36.0% |
| DCF (Growth 10y) |
154.05 - 314.95 |
213.69 |
63.1% |
| DCF (EBITDA 5y) |
41.77 - 172.25 |
103.78 |
-20.8% |
| DCF (EBITDA 10y) |
88.36 - 230.12 |
153.27 |
17.0% |
| Fair Value |
252.05 - 252.05 |
252.05 |
92.40% |
| P/E |
100.21 - 188.13 |
135.60 |
3.5% |
| EV/EBITDA |
(12.84) - 176.66 |
105.20 |
-19.7% |
| EPV |
218.42 - 339.02 |
278.72 |
112.8% |
| DDM - Stable |
97.46 - 231.10 |
164.28 |
25.4% |
| DDM - Multi |
125.82 - 233.39 |
163.59 |
24.9% |
STF.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,608.77 |
| Beta |
0.73 |
| Outstanding shares (mil) |
12.28 |
| Enterprise Value (mil) |
2,904.15 |
| Market risk premium |
5.82% |
| Cost of Equity |
7.93% |
| Cost of Debt |
5.00% |
| WACC |
6.02% |