As of 2026-04-03, the Intrinsic Value of Electricite de Strasbourg SA (ELEC.PA) is 307.78 EUR. This ELEC.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 214.00 EUR, the upside of Electricite de Strasbourg SA is 43.80%.
The range of the Intrinsic Value is 261.74 - 379.97 EUR
Based on its market price of 214.00 EUR and our intrinsic valuation, Electricite de Strasbourg SA (ELEC.PA) is undervalued by 43.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 261.74 - 379.97 | 307.78 | 43.8% |
| DCF (Growth 10y) | 301.01 - 431.61 | 352.07 | 64.5% |
| DCF (EBITDA 5y) | 203.34 - 330.69 | 263.14 | 23.0% |
| DCF (EBITDA 10y) | 253.84 - 393.58 | 317.44 | 48.3% |
| Fair Value | 541.91 - 541.91 | 541.91 | 153.23% |
| P/E | 146.50 - 258.82 | 209.73 | -2.0% |
| EV/EBITDA | 141.35 - 340.08 | 209.54 | -2.1% |
| EPV | 202.19 - 253.31 | 227.75 | 6.4% |
| DDM - Stable | 201.70 - 407.39 | 304.55 | 42.3% |
| DDM - Multi | 210.43 - 324.83 | 254.95 | 19.1% |
| Market Cap (mil) | 1,534.38 |
| Beta | 0.30 |
| Outstanding shares (mil) | 7.17 |
| Enterprise Value (mil) | 1,316.87 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.66% |
| Cost of Debt | 5.00% |
| WACC | 6.63% |