PA · EXE.PA
EXEL Industries S.A.
- Sector
- Industrials · Agricultural - Machinery
- Headquarters
- Paris 75009
- Website
- exel-industries.com
Price · as of 2025-09-30
$31.00
Market cap 244.85M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $18.60 | -40% |
| Intrinsic Value(DCF) | $15.60 | -49.68% |
| Graham-Dodd Method(GD) | $53.02 | +71.02% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $23.42 | $213.42 | $0.00 | $24.32 | $37.47 |
| 2012 | $28.70 | $11,769.24 | $84.12 | $39.81 | $111.59 |
| 2013 | $31.57 | $245.32 | $4,848.59 | $32.55 | $196.97 |
| 2014 | $39.19 | $51.13 | $1,737.39 | $39.65 | $63.61 |
| 2015 | $41.88 | $22.13 | $0.00 | $39.44 | $9.44 |
| 2016 | $60.83 | $26.82 | $0.00 | $42.52 | $56.49 |
| 2017 | $100.53 | $79.08 | $0.00 | $57.98 | $154.45 |
| 2018 | $56.02 | $199.04 | $0.00 | $50.07 | $24.96 |
| 2019 | $38.11 | $41.90 | $0.00 | $29.19 | $0.64 |
| 2020 | $49.43 | $45.92 | $0.10 | $33.17 | $0.00 |
| 2021 | $71.36 | $90.69 | $0.00 | $80.05 | $151.38 |
| 2022 | $45.75 | $261.52 | $0.00 | $48.50 | $80.20 |
| 2023 | $44.69 | $634.74 | $2.60 | $70.68 | $123.53 |
| 2024 | $40.33 | $58.33 | $0.00 | $57.09 | $39.16 |
| 2025 | $39.01 | $18.60 | $0.00 | $53.02 | $0.00 |
AI valuation
Our deep-learning model estimates EXEL Industries S.A.'s (EXE.PA) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $18.60
- Current price
- $31.00
- AI upside
- -40%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$15.60
-49.68% upside
Graham-Dodd
$53.02
+71.02% upside
Graham Formula
—
— upside
About EXEL Industries S.A.
EXEL Industries SA designs, manufactures, and markets agricultural spraying equipment worldwide. The company offers garden watering and spraying equipment; industrial spraying equipment; and leisure and garden equipment. In addition, it provides sugar beet harvesters; technical hoses; ocean-going yachts, prestigious day-sailers, and neo-classic fishing and open powerboats. The company offers its products under the Hardi, Evrard, Berthoud, Tecnoma, Nicolas, Matrot, CMC, Agrifac, Apache, Wauquiez, Rhéa-Marine, Tofinou, Hozelock, Laser, HOLMER, SAMES KREMLIN, TRICOFLEX, and Cooper Pegler brands. EXEL Industries SA was incorporated in 1952 and is based in Paris, France.
- CEO
- Daniel Tragus
- Employees
- 3.81K
- Beta
- 1.27
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($15.60 ÷ $31.00) − 1 = -49.68% (DCF, example).