As of 2025-07-06, the Intrinsic Value of Veolia Environnement SA (VIE.PA) is 43.25 EUR. This VIE.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.48 EUR, the upside of Veolia Environnement SA is 41.9%.

The range of the Intrinsic Value is 31.18 - 62.47 EUR.

Is VIE.PA undervalued or overvalued?

Based on its market price of 30.48 EUR and our intrinsic valuation, Veolia Environnement SA (VIE.PA) is undervalued by 41.9%.

30.48 EUR

Stock Price

43.25 EUR

Intrinsic Value

Intrinsic Value Details

VIE.PA Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	31.18 - 62.47	43.25	41.9%
DCF (Growth Exit 10Y)	43.44 - 78.82	57.13	87.4%
DCF (EBITDA Exit 5Y)	19.05 - 30.97	27.85	-8.6%
DCF (EBITDA Exit 10Y)	31.38 - 46.18	41.42	35.9%
Peter Lynch Fair Value	37.16 - 37.16	37.16	21.93%
P/E Multiples	11.39 - 18.95	14.54	-52.3%
EV/EBITDA Multiples	13.03 - 24.47	19.51	-36.0%
Earnings Power Value	37.36 - 52.49	44.93	47.4%
Dividend Discount Model - Stable	11.95 - 24.28	18.11	-40.6%
Dividend Discount Model - Multi Stages	27.67 - 41.34	32.98	8.2%

VIE.PA Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
National Grid PLC	174.42 - 1,204.92	772.48	-26.2%
Engie SA	20.13 - 39.18	27.44	38.3%
E.ON SE	36.92 - 64.52	47.56	199.7%
RWE AG	32.24 - 66.15	44.91	23.7%
Centrica PLC	280.23 - 366.74	315.46	97.5%
A2A SpA	3.25 - 5.69	4.21	88.1%
Hera SpA	3 - 9.1	4.93	24.5%
Acea SpA	19.89 - 45.67	29.80	48.5%
Iren SpA	-	0.00	-100.0%
Mvv Energie AG	21.09 - 51.26	31.91	5.7%

VIE.PA Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	22,575
Beta	0.56
Outstanding shares (mil)	741
Enterprise Value (mil)	42,256

Market risk premium	6.3%
Cost of Equity	7.6%
Cost of Debt	4.25%
WACC	5.0%