As of 2024-12-14, the Intrinsic Value of Veolia Environnement SA (VIE.PA) is 30.89 EUR. This VIE.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.86 EUR, the upside of Veolia Environnement SA is 10.90%.

The range of the Intrinsic Value is 19.36 - 50.35 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	19.36 - 50.35	30.89	10.9%
DCF (Growth 10y)	29.33 - 64.50	42.44	52.4%
DCF (EBITDA 5y)	8.51 - 16.52	12.82	-54.0%
DCF (EBITDA 10y)	18.57 - 29.30	24.10	-13.5%
Fair Value	35.95 - 35.95	35.95	29.04%
P/E	10.47 - 17.63	13.64	-51.0%
EV/EBITDA	4.37 - 14.58	8.94	-67.9%
EPV	20.72 - 33.61	27.16	-2.5%
DDM - Stable	10.76 - 22.66	16.71	-40.0%
DDM - Multi	21.75 - 33.18	26.10	-6.3%