As of 2025-05-23, the Intrinsic Value of Schneider Electric SE (SU.PA) is 117.57 EUR. This SU.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 221.10 EUR, the upside of Schneider Electric SE is -46.80%.
The range of the Intrinsic Value is 91.00 - 166.60 EUR
Based on its market price of 221.10 EUR and our intrinsic valuation, Schneider Electric SE (SU.PA) is overvalued by 46.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 91.00 - 166.60 | 117.57 | -46.8% |
| DCF (Growth 10y) | 111.33 - 192.79 | 140.22 | -36.6% |
| DCF (EBITDA 5y) | 84.67 - 130.53 | 103.25 | -53.3% |
| DCF (EBITDA 10y) | 105.66 - 158.40 | 127.03 | -42.5% |
| Fair Value | 102.50 - 102.50 | 102.50 | -53.64% |
| P/E | 114.80 - 149.96 | 128.16 | -42.0% |
| EV/EBITDA | 80.71 - 156.64 | 103.06 | -53.4% |
| EPV | 87.38 - 113.75 | 100.56 | -54.5% |
| DDM - Stable | 55.08 - 129.09 | 92.09 | -58.3% |
| DDM - Multi | 79.24 - 138.47 | 100.28 | -54.6% |
| Market Cap (mil) | 127,271.80 |
| Beta | 1.19 |
| Outstanding shares (mil) | 575.63 |
| Enterprise Value (mil) | 135,076.80 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.30% |
| Cost of Debt | 5.00% |
| WACC | 8.72% |