As of 2024-12-12, 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%.
The range of the Intrinsic Value is 86.87 - 2,041.03 EUR
202.10 EUR
Intrinsic Value
ADVI.PA Intrinsic Value - Valuation Summary
|
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) |
21.05 - 76.27 |
50.45 |
147.3% |
| DCF (EBITDA 10y) |
44.02 - 114.40 |
79.12 |
287.8% |
| Fair Value |
24.79 - 24.79 |
24.79 |
21.50% |
| P/E |
8.49 - 31.21 |
16.94 |
-17.0% |
| EV/EBITDA |
(11.87) - 17.32 |
7.93 |
-61.1% |
| 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% |
ADVI.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
78.42 |
| Beta |
0.38 |
| Outstanding shares (mil) |
3.84 |
| Enterprise Value (mil) |
250.32 |
| Market risk premium |
6.25% |
| Cost of Equity |
6.67% |
| Cost of Debt |
5.72% |
| WACC |
5.24% |