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 198.2% above fair value
Current Price $17.91
Bear Case $1.19 93.3% downside ($1.19 - $17.91) / $17.91 = -93.3% 4% stage 1 growth, 11% discount
Fair Value $6.01 66.5% downside ($6.01 - $17.91) / $17.91 = -66.5% 7% stage 1 growth, 11% discount
Bull Case $10.39 42.0% downside ($10.39 - $17.91) / $17.91 = -42.0% 9% stage 1 growth, 11% discount

Adjust Assumptions

7.1%
11.0%
3.0%

Key Value Driver

FCF growth rate (7% base case)

Terminal Value % of EV 36%
Implied Market Multiple 25.6x
Market is pricing in (growth) 12.3% vs our 7.1% 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 $6.01 per share.

Warnings

ℹ Financial statements were converted from EUR into USD using EURUSD at 1.1238 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