As of 2025-07-07, the Intrinsic Value of Voltalia SA (VLTSA.PA) is 0.38 EUR. This VLTSA.PA valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 9.01 EUR, the upside of Voltalia SA is -95.80%.
The range of the Intrinsic Value is (8.25) - 242.72 EUR
Based on its market price of 9.01 EUR and our intrinsic valuation, Voltalia SA (VLTSA.PA) is overvalued by 95.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (14.24) - 45.56 | (12.17) | -235.1% |
| DCF (Growth 10y) | (8.25) - 242.72 | 0.38 | -95.8% |
| DCF (EBITDA 5y) | 20.22 - 42.97 | 30.40 | 237.5% |
| DCF (EBITDA 10y) | 21.13 - 59.83 | 37.14 | 312.4% |
| Fair Value | -0.80 - -0.80 | -0.80 | -108.86% |
| P/E | (2.19) - (1.97) | (2.09) | -123.2% |
| EV/EBITDA | 0.15 - 24.99 | 12.87 | 42.9% |
| EPV | (30.79) - (46.71) | (38.75) | -530.3% |
| DDM - Stable | (2.03) - (7.36) | (4.69) | -152.1% |
| DDM - Multi | 0.49 - 1.43 | 0.74 | -91.8% |
| Market Cap (mil) | 1,182.54 |
| Beta | 0.62 |
| Outstanding shares (mil) | 131.32 |
| Enterprise Value (mil) | 3,347.88 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.47% |
| Cost of Debt | 9.97% |
| WACC | 7.36% |