As of 2025-11-13, the Intrinsic Value of Vallourec SA (VK.PA) is 22.18 EUR. This VK.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.40 EUR, the upside of Vallourec SA is 35.20%.
The range of the Intrinsic Value is 18.17 - 28.58 EUR
Based on its market price of 16.40 EUR and our intrinsic valuation, Vallourec SA (VK.PA) is undervalued by 35.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18.17 - 28.58 | 22.18 | 35.2% |
| DCF (Growth 10y) | 20.32 - 31.32 | 24.58 | 49.9% |
| DCF (EBITDA 5y) | 13.80 - 20.37 | 16.27 | -0.8% |
| DCF (EBITDA 10y) | 17.69 - 25.59 | 20.74 | 26.5% |
| Fair Value | 11.09 - 11.09 | 11.09 | -32.39% |
| P/E | 20.01 - 30.38 | 25.60 | 56.1% |
| EV/EBITDA | 16.00 - 42.65 | 24.86 | 51.6% |
| EPV | 35.14 - 49.08 | 42.11 | 156.8% |
| DDM - Stable | 12.22 - 24.65 | 18.44 | 12.4% |
| DDM - Multi | 14.85 - 22.75 | 17.92 | 9.3% |
| Market Cap (mil) | 3,843.50 |
| Beta | 1.02 |
| Outstanding shares (mil) | 234.36 |
| Enterprise Value (mil) | 4,037.89 |
| Market risk premium | 5.82% |
| Cost of Equity | 10.90% |
| Cost of Debt | 5.02% |
| WACC | 9.13% |