As of 2024-12-14, the Intrinsic Value of Schneider Electric SE (SU.PA) is
128.32 EUR. This SU.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 244.70 EUR, the upside of Schneider Electric SE is
-47.60%.
The range of the Intrinsic Value is 92.26 - 206.89 EUR
128.32 EUR
Intrinsic Value
SU.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
92.26 - 206.89 |
128.32 |
-47.6% |
| DCF (Growth 10y) |
102.82 - 212.11 |
137.52 |
-43.8% |
| DCF (EBITDA 5y) |
80.81 - 142.98 |
93.12 |
-61.9% |
| DCF (EBITDA 10y) |
95.36 - 160.14 |
110.46 |
-54.9% |
| Fair Value |
88.35 - 88.35 |
88.35 |
-63.89% |
| P/E |
77.16 - 172.99 |
118.61 |
-51.5% |
| EV/EBITDA |
83.28 - 168.86 |
110.67 |
-54.8% |
| EPV |
76.25 - 102.67 |
89.46 |
-63.4% |
| DDM - Stable |
57.92 - 158.50 |
108.21 |
-55.8% |
| DDM - Multi |
83.72 - 169.39 |
111.16 |
-54.6% |
SU.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
140,856.66 |
| Beta |
1.21 |
| Outstanding shares (mil) |
575.63 |
| Enterprise Value (mil) |
151,196.66 |
| Market risk premium |
5.82% |
| Cost of Equity |
8.96% |
| Cost of Debt |
5.00% |
| WACC |
8.50% |