Is ADVI.PA undervalued or overvalued?

As of 2025-03-17, the Intrinsic Value of Advini SA (ADVI.PA) is 202.10 EUR. This ADVI.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.40 EUR, the upside of Advini SA is 890.70%. This means that ADVI.PA is undervalued by 890.70%.

The range of the Intrinsic Value is 86.87 - 2,041.03 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	86.87 - 2,041.03	202.10	890.7%
DCF (Growth 10y)	113.17 - 2,363.51	246.34	1107.5%
DCF (EBITDA 5y)	28.59 - 76.27	57.89	183.8%
DCF (EBITDA 10y)	51.29 - 114.40	86.73	325.2%
Fair Value	24.79 - 24.79	24.79	21.50%
P/E	8.49 - 29.47	16.11	-21.0%
EV/EBITDA	(6.69) - 17.51	12.15	-40.4%
EPV	49.99 - 109.08	79.54	289.9%
DDM - Stable	10.43 - 36.38	23.41	14.7%
DDM - Multi	85.28 - 226.98	123.50	505.4%