Veolia Environnement S.A. logo VEOEY - Veolia Environnement S.A.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 1
HOLD 1
SELL 0
STRONG
SELL
0
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Platform & Compounding FCF 50% confidence

Primary model: Two-stage FCF DCF

Valuation Signal Overvalued Strong
Trading 169.4% above fair value
Current Price $18.58
Bear Case $1.56 91.6% downside ($1.56 - $18.58) / $18.58 = -91.6% 4% stage 1 growth, 11% discount
Fair Value $6.90 62.9% downside ($6.90 - $18.58) / $18.58 = -62.9% 7% stage 1 growth, 11% discount
Bull Case $11.80 36.5% downside ($11.80 - $18.58) / $18.58 = -36.5% 10% stage 1 growth, 11% discount

Adjust Assumptions

7.5%
11.0%
3.0%

Key Value Driver

FCF growth rate (7% base case)

Terminal Value % of EV 37%
Implied Market Multiple 25.6x
Market is pricing in (growth) 12.3% vs our 7.5% base

Plain-Language Summary

Using a two-stage FCF DCF with 7% growth decelerating over 15 years, discounted at 11%, the base-case intrinsic value is $6.90 per share.

Warnings

Financial statements were converted from EUR into USD using EURUSD at 1.1611 USD per EUR.

Key Risks

  • P/E alone misleads — earnings depressed by growth investment
  • Cyclical or commodity businesses may be misclassified as platforms
  • Terminal value dominance suggests sensitivity to long-run assumptions