As of 2024-12-12, the Intrinsic Value of STMicroelectronics NV (STMPA.PA) is
49.84 EUR. This STMPA.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 25.00 EUR, the upside of STMicroelectronics NV is
99.30%.
The range of the Intrinsic Value is 42.33 - 61.03 EUR
49.84 EUR
Intrinsic Value
STMPA.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
42.33 - 61.03 |
49.84 |
99.3% |
| DCF (Growth 10y) |
48.27 - 68.67 |
56.52 |
126.0% |
| DCF (EBITDA 5y) |
49.93 - 70.76 |
55.99 |
123.9% |
| DCF (EBITDA 10y) |
54.74 - 78.47 |
62.50 |
149.9% |
| Fair Value |
141.38 - 141.38 |
141.38 |
465.42% |
| P/E |
52.93 - 71.26 |
62.37 |
149.4% |
| EV/EBITDA |
41.85 - 73.56 |
54.01 |
116.0% |
| EPV |
17.40 - 22.96 |
20.18 |
-19.3% |
| DDM - Stable |
31.26 - 59.80 |
45.53 |
82.1% |
| DDM - Multi |
31.10 - 47.96 |
37.85 |
51.4% |
STMPA.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
22,330.47 |
| Beta |
1.33 |
| Outstanding shares (mil) |
893.04 |
| Enterprise Value (mil) |
22,217.86 |
| Market risk premium |
5.82% |
| Cost of Equity |
11.09% |
| Cost of Debt |
4.25% |
| WACC |
10.28% |