TES.PA
Tessi SA
Price:  
168.60 
EUR
Volume:  
1,788.00
France | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TES.PA Intrinsic Value

-3.70 %
Upside

What is the intrinsic value of TES.PA?

As of 2025-07-11, the Intrinsic Value of Tessi SA (TES.PA) is 162.43 EUR. This TES.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 168.60 EUR, the upside of Tessi SA is -3.70%.

The range of the Intrinsic Value is 109.65 - 275.48 EUR

Is TES.PA undervalued or overvalued?

Based on its market price of 168.60 EUR and our intrinsic valuation, Tessi SA (TES.PA) is overvalued by 3.70%.

168.60 EUR
Stock Price
162.43 EUR
Intrinsic Value
Intrinsic Value Details

TES.PA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 109.65 - 275.48 162.43 -3.7%
DCF (Growth 10y) 144.51 - 327.23 203.07 20.4%
DCF (EBITDA 5y) 71.97 - 115.37 91.95 -45.5%
DCF (EBITDA 10y) 112.53 - 170.64 138.74 -17.7%
Fair Value 81.73 - 81.73 81.73 -51.52%
P/E 160.22 - 233.98 194.36 15.3%
EV/EBITDA 151.76 - 251.84 196.62 16.6%
EPV 288.17 - 387.19 337.68 100.3%
DDM - Stable 149.37 - 387.43 268.40 59.2%
DDM - Multi 78.07 - 156.39 104.04 -38.3%

TES.PA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 549.82
Beta 0.94
Outstanding shares (mil) 3.26
Enterprise Value (mil) 714.13
Market risk premium 5.23%
Cost of Equity 9.24%
Cost of Debt 5.00%
WACC 7.30%