Capgemini SE (CAP.PA)

DCF Valuation · Technology · Information Technology Services

Valuation as at 2026-08-14 · see also the Europe Most Undervalued screen

About Capgemini SE

Capgemini SE, together with its subsidiaries, provides consulting, digital transformation, technology, and engineering services primarily in North America, France, the United Kingdom, Ireland, the rest of Europe, the Asia-Pacific, and Latin America. It offers strategy and transformation services in strategy, technology, engineering, data science, and creative design fields to support companies and organizations in creating new models and new products within the digital economy. The company provides applications and technology services to help clients to develop, modernize, extend, and secure IT and digital environment, as well as designs and develops technological solutions in data strategy and architecture, data engineering, information governance, data science and analytics, artificial intelligence, and data-driven innovation fields.

Source: Yahoo Finance company profile · factual description, not KashVector commentary

Capgemini SE CAP.PA

Technology · Information Technology Services

Price
€106.00
Market Cap
€17.60B
Free Cash Flow
€1.90B
Beta
0.67
P/E (TTM)
13.5x
52-Week Range
€85.62–€153.05

Capgemini SE's price & financial trends

Annual reporting periods — this market does not have reliable quarterly data on Yahoo (either it isn't required, or coverage is incomplete), so annual is the most granular consistent series across free cash flow and dividends.

Data as at 2026-08-14

Share price · last 2 years

€105.65 -44% vs 2024-08
STOXX Europe 600 €187.50€175.95€145.05€134.80€103.00€105.65 2024-082025-012025-062025-112026-042026-08

Earnings per share (diluted) Per year

€9.13 +4% vs FY22
€8.79€9.37€9.47€9.13FY22FY23FY24FY25

Free cash flow Per year

€2.19B -1% vs FY22
€2.23B€2.27B€2.21B€2.19BFY22FY23FY24FY25

Dividend per share Per year

€3.31 +43% vs FY22
€2.32€3.15€3.31€3.31FY22FY23FY24FY25

Value investing scale · Buffett · Dalio · Graham

Strong Fit
13 / 20 combined score

See the full Buffett, Dalio & Graham breakdown for CAP.PA →

Intrinsic value estimate · 5-year forecast

BEAR
€146.72
vs current €106.00
+38.4% ✅ Undervalued
BASE
€215.52
vs current €106.00
+103.3% ✅ Undervalued
BULL
€338.79
vs current €106.00
+219.6% ✅ Undervalued

Assumptions used in this valuation

Every input below is either fetched live from Yahoo Finance or a documented default — nothing is hidden.

Starting free cash flow
€1.90B
Reported free cash flow (Yahoo)
Risk-free rate
3.20%
Fixed market seed
Beta
0.67
Floored for non-US stocks
Equity risk premium
5.50%
Market-specific seed
Cost of debt
3.80%
Synthetic rating AAA, ICR 12.6x
Tax rate
25.00%
Estimated default
Capital structure
E 63% / D 37%
Market cap vs total debt
Projection horizon
5 years
+ terminal value beyond
BearBaseBull
5-yr FCF growth-7.5%-5.0%-2.5%
Terminal growth1.8%1.8%1.8%
WACC (discount rate)6.39%5.39%4.39%

Cost of Equity = Risk-free rate + Beta × Equity Risk Premium = 3.20% + 0.67 × 5.50% = 6.86% · WACC = weighted by 63%/37% capital structure

These numbers come from running Capgemini SE's cash flows through the mechanical DCF formula and assumptions above — not from any view on the news, management, or CAP.PA's competitive position. What is DCF?

Want to test your own growth or discount-rate assumptions?Open the full interactive calculator, pre-filled with CAP.PA →

More stocks we've valued

Not financial advice. DCF valuations are highly sensitive to assumptions — small changes in growth rate or discount rate produce large swings in output. This is a mechanical calculation, not a recommendation to buy, hold, or sell.

About this valuation

Computed on 2026-08-14 from Yahoo Finance data, using the same engine as the full DCF tool and the Europe Most Undervalued screen. Every figure above is a point-in-time snapshot of that date — change any assumption yourself in the interactive tool for a live one.

Frequently asked questions

Is Capgemini SE (CAP.PA) undervalued?

The Base-case DCF estimates intrinsic value at €215.52 vs a price of €106.00 on 2026-08-14 — a +103.3% margin, so the Base case reads undervalued. This is a mechanical output, not advice.