As of 2024-12-14, the Intrinsic Value of STMicroelectronics NV (STM.PA) is
57.38 EUR. This STM.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 42.51 EUR, the upside of STMicroelectronics NV is
35.00%.
The range of the Intrinsic Value is 42.77 - 90.43 EUR
57.38 EUR
Intrinsic Value
STM.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
42.77 - 90.43 |
57.38 |
35.0% |
| DCF (Growth 10y) |
46.08 - 91.64 |
60.26 |
41.7% |
| DCF (EBITDA 5y) |
44.57 - 59.29 |
52.52 |
23.5% |
| DCF (EBITDA 10y) |
47.67 - 66.90 |
57.06 |
34.2% |
| Fair Value |
117.17 - 117.17 |
117.17 |
175.63% |
| P/E |
51.00 - 91.77 |
64.40 |
51.5% |
| EV/EBITDA |
34.29 - 46.20 |
40.39 |
-5.0% |
| EPV |
10.39 - 15.18 |
12.78 |
-69.9% |
| DDM - Stable |
29.25 - 84.41 |
56.83 |
33.7% |
| DDM - Multi |
31.87 - 74.81 |
45.07 |
6.0% |
STM.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
38,392.65 |
| Beta |
1.27 |
| Outstanding shares (mil) |
903.14 |
| Enterprise Value (mil) |
37,743.49 |
| Market risk premium |
5.23% |
| Cost of Equity |
9.74% |
| Cost of Debt |
4.25% |
| WACC |
9.35% |