EN DE
Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation

Derichebourg SA (0K8W) fair value: what the stock is really worth

As of Oct 2, 2026: fair value of Derichebourg SA €18.14, price €7.97, upside +127.7%, quality 62 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.

  1. Fair value above price? Yes
  2. Good quality? Yes
  3. Add to watchlist

Industrials · GB · ISIN FR0000053381

DS Thin data Sep 24, 2026

Derichebourg SA

0K8W · LSE

Clearly undervaluedStrong Fair Value upside, but quality is only moderate.

✓Fair value €18.14 · Strongly undervalued (+127.7%)
✓Quality 62/100
!Mixed Growth (revenue 3y +7.4 %/yr)
!Thin margins · 3.8% net margin (TTM)
!Moderate debt
·1.6% dividend yield · Safety not assessed
!Moderate moat 48/100
!Evidence only low, so the estimate is less certain
Watch Derichebourg SA for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free Pro now: $1 first month

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

€10.46 €3.54 Fair Value €18.14 Jul 2021 Oct 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.

How to read this chart

60‑month range €3.54 – €10.46 · fair‑value band €11.96 – €23.80 · the €7.97 price screens below the €18.14 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.

Which stocks are undervalued right now? Check free Discover now →

Company profile

Derichebourg SA provides environmental services to businesses, and local and municipal authorities. The company engages in the collection, management and reuse of end-of-life capital and consumer goods, production, and industrial waste; and waste collection, urban cleaning, waste collection center management, water management.

Show more

Derichebourg SA provides environmental services to businesses, and local and municipal authorities. The company engages in the collection, management and reuse of end-of-life capital and consumer goods, production, and industrial waste; and waste collection, urban cleaning, waste collection center management, water management. It is also involved in the production and distribution of drinking water; collection and treatment of wastewater; consumer management; and treatment of xenobiotics, as well as collection and recovery of residential waste. The company was founded in 1956 and is based in Paris, France.

Stock analysis

Derichebourg SA (0K8W) currently trades at €7.97, while our model-based Fair Value estimate is €18.14, implying the stock looks roughly 56.1% undervalued today.

Show more

Valuation

Bull case: the DCF Models group reads highest at a median of €18.19 per share, and 17 of the 25 models we run sit above the €7.97 price.

Bear case: the Asset-Based group reads lowest at €2.17, and 8 of the 25 models stay below the price. Evidence for this calculation is low.

Scenario range: €11.96 (bear) to €23.80 (bull), the price of €7.97 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.

Quality & growth

The Quality Score stands at 62/100 (solid quality), in the Industrials sector.

Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.

Derichebourg SA reported revenue of €3.6B in FY2021 versus €2.7B in FY2017, a compound +7.3%/yr. Reported net income was €174M in FY2021, compounding +23.0%/yr from FY2017.

Key figures

Market cap €1.7B · P/S ratio 0.50 · Dividend yield 1.6% · Net margin 4.8% · Return on equity 11.9% · Return on assets (EBIT) 7.1% · Operating margin 5.3% · Revenue (TTM) €3.5B.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 52 out of 100 (medium confidence).

What moves the price

The share trades about 24% below its 52-week high and 44% above its 52-week low, currently below its 200-day average.

For context, the median of 10 Industrials peers we cover trades at −15% fair-value upside, at 128%, 0K8W screens cheaper than that median.

Fair Value models

Bear €11.96 Fair Value €18.14 Bull €23.80
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds. Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Highest evidence
FCF DCF €14.81 €22.92 €33.78 76
Growth DCF €14.91 €21.93 €30.73 75
EPV €3.46 €4.35 €5.09 74
All 25 models by family
DCF Models
FCF DCF €14.81 €22.92 €33.78 76
5Y Revenue Exit €10.39 €16.76 €24.70 69
5Y EBITDA Exit €14.13 €23.78 €34.92 71
5Y P/E Exit €10.83 €17.59 €24.57 67
10Y Revenue Exit €11.73 €17.67 €25.32 63
10Y EBITDA Exit €14.20 €22.12 €32.46 65
10Y P/E Exit €12.28 €18.19 €25.23 61
Earnings-Based
Graham-Dodd €5.48 €17.37 €23.14 62
Lynch FV €3.82 €5.46 €7.09 58
PEG = 1.0 €3.82 €5.46 €7.09 55
EPV €3.46 €4.35 €5.09 74
Dividend Discount
Gordon GGM €1.84 €3.31 €4.55 65
DDM Multi-Stage €1.84 €2.88 €3.53 64
Multiples
P/E Multiple €12.70 €16.93 €21.16 63
P/S Multiple €10.28 €13.70 €17.13 58
P/B Multiple €10.28 €13.70 €17.13 55
EV/EBIT €12.46 €17.63 €22.80 65
EV/EBITDA €15.84 €22.14 €28.44 67
EV/Revenue €8.02 €12.76 €17.51 53
Asset-Based
NCAV (Graham) €1.62 €2.17 €3.24 54
Growth DCF
Growth DCF €14.91 €21.93 €30.73 75
Rev-Margin DCF €10.39 €16.95 €24.61 69
Economic Profit
Residual Income €4.23 €5.34 €8.23 71
ROIC Compounder €3.51 €4.83 €6.38 69
Growth Earnings
Growth-Adj P/E €10.56 €15.09 €19.62 65

Open the full fair value analysis →

Notify me when 0K8W reaches fair value

Put 0K8W on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Quality Score breakdown

Overall quality 62/100

Of which business quality 63 · Market factors (momentum, volatility) 48

Profitability 72
Margins and returns on capital today
Quality Growth 75
Are margins and returns improving?
Cashflow 82
Earnings quality: real cash, not paper profit
Fin. Strength 33
Balance sheet, leverage, solvency risk
Investment 48
Disciplined investing over empire-building
Low Volatility 29
Calm price path (market factor)
Momentum 50
Price trend over the last 3–12 months (market factor)
52W Momentum 65
Distance to the 52-week high (market factor)

Open the full quality analysis →

Revenue & earnings trend

Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card. 67/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+46.8%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+7.4%
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
4.5% (2017) → 7.3% (2021)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: no share-count history
not computed

Watch 0K8W, get fair value alerts →

Compare Derichebourg SA with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Waste Management · 157 stocks

Beats the industry median on 6/12 measures
A mixed picture versus its industry peers.
Valuation
Quality Score 62 · Top 25%
Fair Value upside +87.9% · Top 25%
Profitability
Return on equity (TTM) 11.9% · Above median
Return on assets 4.2% · Above median
Net margin (TTM) 3.8% · Below median
Operating margin (TTM) 5.3% · Below median
Growth and dividend
Revenue growth 7.8% · Above median
Dividend yield (TTM) 1.6% · Below median
Balance sheet
Debt / equity 0.95× · Highest 25%

Valuation Multiplesvs Waste Management median · lower = cheaper

P/B 2.86× · Priciest 25%
P/S (TTM) 0.58× · Cheapest 25%
EV/EBITDA 11.1× · Pricier than median

Context: sector, industry, market

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Waste Management stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value
Waste Management, Inc WM $203.92 $224.31 +10%
Republic Services, Inc RSG $211.92 $128.63 −39%
Waste Connections, Inc WCN $150.66 $165.73 +10%
Veolia Environnement SA VIE €30.73 €20.32 −34%
Clean Harbors, Inc CLH $313.04 $155.54 −50%
GFL Environmental Inc GFL $40.43 $34.29 −15%
Umicore SA UMI €21.40 €25.28 +18%
Fomento de Construcciones y Contratas, S.A FCC €10.72 €7.30 −32%
Casella Waste Systems, Inc CWST $82.24 $14.82 −82%
GEM Co 002340 ¥6.12 ¥5.27 −14%

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Calculator with industry benchmark Peter Lynch Fair Value Formula &…Calculator with industry benchmark
Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Derichebourg SA · Fair Value
€18.14 +56%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "Derichebourg SA Fair Value". https://www.fairvalue-calculator.com/stock/0K8W

Frequently asked questions

Is Derichebourg SA (0K8W) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of €18.14 versus a price of €7.97, about +128% upside (undervalued).
What is the fair value of 0K8W?
Our model-based fair value for Derichebourg SA is €18.14 (as of Sep 24, 2026), built from audited fundamentals. The current price: €7.97.
What is the quality score of 0K8W?
Derichebourg SA has a Quality Score of 62/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Derichebourg SA (0K8W)?
Our model-based price target is the fair value of €18.14 (as of Sep 24, 2026) from 25 valuation models. Cautious scenario €11.96, optimistic scenario €23.80. It is a calculation from audited fundamentals, not an analyst target.
What is the Derichebourg SA stock forecast for 2026?
Our models put fair value at €18.14, about +128% upside versus a price of €7.97 (undervalued). Cautious scenario €11.96, optimistic scenario €23.80. The calculation is refreshed regularly with new filings.
What is the revenue of Derichebourg SA (0K8W)?
Derichebourg SA reported trailing-twelve-month revenue of about €3.5B (latest available figure, as of Sep 24, 2026).
Does Derichebourg SA pay a dividend?
Derichebourg SA currently shows a dividend yield of about 1.63% relative to its recent price (as of Sep 24, 2026).
What is the intrinsic value of Derichebourg SA (0K8W)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Derichebourg SA it is €18.14 per share (as of Sep 24, 2026), against a price of €7.97. It is the blended result of 25 valuation models (cash flow, earnings, asset, dividend).
Is Derichebourg SA stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 0K8W trades below its calculated fair value: price €7.97, fair value €18.14, a gap of about +128% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 0K8W?
No. The price is what the market pays today (€7.97); the fair value is what the company's own numbers justify (€18.14). For Derichebourg SA the two are €10.17 per share apart. That gap is exactly why we show both numbers side by side.
How much is Derichebourg SA worth?
The market values Derichebourg SA at about €1.7B (market capitalisation, as of Sep 24, 2026). Per share that is €7.97; our models calculate a fair value of €18.14 per share.
What do the bullish and bearish scenarios say about 0K8W?
Our models span a range for Derichebourg SA: cautious scenario €11.96, base €18.14, optimistic €23.80 per share (as of Sep 24, 2026, price €7.97). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Derichebourg SA (0K8W)?
Balance-sheet figures for Derichebourg SA (as of Sep 24, 2026): return on equity 11.9%, debt of 0.95 per unit of equity. They feed the Quality Score of 62/100, which measures business quality independently of the share price.
How far is 0K8W from its 52-week high?
Derichebourg SA trades at €7.97, about 24% below its 52-week high of €10.46 and 44% above the low of €5.51 (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of €18.14 is for.
Which stocks are comparable to Derichebourg SA?
From the same area (Industrials) we also value Waste Management, Inc, Republic Services, Inc, Waste Connections, Inc, Veolia Environnement SA, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Derichebourg SA stock attractive at the current price?
The data as of Sep 24, 2026: price €7.97, calculated fair value €18.14 (+128%), Quality Score 62/100, from 25 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 0K8W calculated?
We run Derichebourg SA through 25 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of €18.14, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. Derichebourg SA currently trades 56 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Derichebourg SA (0K8W)?
The closing price on Oct 2, 2026 was €7.97. Our model-based fair value is €18.14, about +128% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Derichebourg SA right now?
The price is below even our cautious bear case (€11.96). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (62/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (€11.96 to €23.80) leaves room in how you read the outcome.

Key figures of Derichebourg SA

How large is the market capitalisation of Derichebourg SA (0K8W)?
The market capitalisation of Derichebourg SA is €1.7B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Derichebourg SA (0K8W)?
The price-to-sales ratio of Derichebourg SA is 0.50 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of Derichebourg SA (0K8W)?
The dividend yield of Derichebourg SA is 1.6%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Derichebourg SA (0K8W)?
The net margin of Derichebourg SA is 4.8% (fiscal year 2021). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Derichebourg SA (0K8W)?
The return on equity (ROE) of Derichebourg SA is 11.9% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Derichebourg SA (0K8W)?
On an EBIT basis the return on assets of Derichebourg SA is 7.1% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Derichebourg SA (0K8W)?
The operating margin of Derichebourg SA is 5.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Derichebourg SA (0K8W)?
Revenue at Derichebourg SA is growing +7.8% versus a year earlier (3y avg +7.4%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Derichebourg SA (0K8W)?
Earnings per share at Derichebourg SA are growing +15.9% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed

Watch Derichebourg SA in the live analysis

One click puts Derichebourg SA on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.