Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
/
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
DCF Valuation
Base-case fair value
€272.74
Intrinsic €363.65 · 25% MOS
Base-case summary
Our base-case DCF for Samse SA (SAMS.XPAR) projects 10 years of free cash flow growth at 4.9% for years 1–5 and 2.5% for years 6–10, anchored to 4.9% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from €83M in trailing free cash flow, this produces an intrinsic value of €363.65 per share. A 25% safety margin gives a fair value of €272.74.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
€83M
Cash & equivalents
€111M
Total debt
€604M
Shares outstanding
3M