As of 2025-09-18, the Intrinsic Value of Veolia Environnement SA (VIE.PA) is 36.57 EUR. This VIE.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.62 EUR, the upside of Veolia Environnement SA is 27.80%.
The range of the Intrinsic Value is 25.18 - 55.12 EUR
Based on its market price of 28.62 EUR and our intrinsic valuation, Veolia Environnement SA (VIE.PA) is undervalued by 27.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.18 - 55.12 | 36.57 | 27.8% |
| DCF (Growth 10y) | 35.87 - 69.92 | 48.87 | 70.8% |
| DCF (EBITDA 5y) | 19.70 - 29.89 | 25.66 | -10.3% |
| DCF (EBITDA 10y) | 30.45 - 44.10 | 37.92 | 32.5% |
| Fair Value | 37.11 - 37.11 | 37.11 | 29.66% |
| P/E | 12.44 - 21.92 | 16.33 | -42.9% |
| EV/EBITDA | 14.21 - 24.08 | 18.23 | -36.3% |
| EPV | 30.76 - 47.34 | 39.05 | 36.4% |
| DDM - Stable | 10.05 - 21.12 | 15.59 | -45.5% |
| DDM - Multi | 23.46 - 36.14 | 28.29 | -1.2% |
| Market Cap (mil) | 21,228.03 |
| Beta | 0.66 |
| Outstanding shares (mil) | 741.72 |
| Enterprise Value (mil) | 40,909.03 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.83% |
| Cost of Debt | 4.25% |
| WACC | 5.46% |