As of 2025-08-03, the Intrinsic Value of Teleperformance SE (TEP.PA) is 107.05 EUR. This TEP.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 68.02 EUR, the upside of Teleperformance SE is 57.40%.
The range of the Intrinsic Value is 84.48 - 139.38 EUR
Based on its market price of 68.02 EUR and our intrinsic valuation, Teleperformance SE (TEP.PA) is undervalued by 57.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 84.48 - 139.38 | 107.05 | 57.4% |
| DCF (Growth 10y) | 119.82 - 185.13 | 146.77 | 115.8% |
| DCF (EBITDA 5y) | 47.19 - 93.10 | 68.87 | 1.3% |
| DCF (EBITDA 10y) | 81.74 - 133.19 | 105.53 | 55.1% |
| Fair Value | 66.02 - 66.02 | 66.02 | -2.95% |
| P/E | 125.71 - 199.32 | 158.47 | 133.0% |
| EV/EBITDA | 52.81 - 170.02 | 115.67 | 70.1% |
| EPV | 289.16 - 361.31 | 325.24 | 378.1% |
| DDM - Stable | 39.93 - 74.72 | 57.33 | -15.7% |
| DDM - Multi | 62.68 - 90.83 | 74.14 | 9.0% |
| Market Cap (mil) | 5,263.76 |
| Beta | 0.88 |
| Outstanding shares (mil) | 77.39 |
| Enterprise Value (mil) | 9,155.76 |
| Market risk premium | 5.82% |
| Cost of Equity | 10.49% |
| Cost of Debt | 5.00% |
| WACC | 7.13% |