As of 2024-12-15, the Intrinsic Value of Vivendi SE (VIV.PA) is 5.55 EUR. This VIV.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.30 EUR, the upside of Vivendi SE is -33.10%.

The range of the Intrinsic Value is 0.65 - 27.60 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	0.65 - 27.60	5.55	-33.1%
DCF (Growth 10y)	6.35 - 49.82	14.28	72.0%
DCF (EBITDA 5y)	(0.62) - 5.36	1.26	-84.8%
DCF (EBITDA 10y)	2.59 - 10.58	5.13	-38.1%
Fair Value	9.47 - 9.47	9.47	14.06%
P/E	2.63 - 7.11	4.60	-44.6%
EV/EBITDA	(5.06) - 5.13	(1.36)	-116.4%
EPV	4.10 - 6.74	5.42	-34.7%
DDM - Stable	3.92 - 16.77	10.34	24.6%
DDM - Multi	11.87 - 37.15	17.72	113.6%