As of 2024-12-12, the Intrinsic Value of TotalEnergies SE (TTE.PA) is
139.80 EUR. This TTE.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 54.35 EUR, the upside of TotalEnergies SE is
157.20%.
The range of the Intrinsic Value is 116.88 - 173.68 EUR
139.80 EUR
Intrinsic Value
TTE.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
116.88 - 173.68 |
139.80 |
157.2% |
| DCF (Growth 10y) |
125.15 - 178.83 |
146.89 |
170.3% |
| DCF (EBITDA 5y) |
76.78 - 80.14 |
78.44 |
44.3% |
| DCF (EBITDA 10y) |
94.53 - 102.15 |
98.25 |
80.8% |
| Fair Value |
174.95 - 174.95 |
174.95 |
221.90% |
| P/E |
54.15 - 54.58 |
54.37 |
0.0% |
| EV/EBITDA |
54.63 - 54.69 |
54.66 |
0.6% |
| EPV |
311.14 - 377.58 |
344.36 |
533.6% |
| DDM - Stable |
63.20 - 121.12 |
92.16 |
69.6% |
| DDM - Multi |
95.14 - 139.43 |
112.93 |
107.8% |
TTE.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
123,947.35 |
| Beta |
0.33 |
| Outstanding shares (mil) |
2,280.54 |
| Enterprise Value (mil) |
156,056.25 |
| Market risk premium |
5.82% |
| Cost of Equity |
6.98% |
| Cost of Debt |
5.00% |
| WACC |
5.92% |