As of 2024-12-15, the Intrinsic Value of Akwel SA (AKW.PA) is
20.49 EUR. This AKW.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 8.11 EUR, the upside of Akwel SA is
152.60%.
The range of the Intrinsic Value is 17.55 - 25.33 EUR
20.49 EUR
Intrinsic Value
AKW.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
17.55 - 25.33 |
20.49 |
152.6% |
| DCF (Growth 10y) |
18.82 - 26.88 |
21.88 |
169.8% |
| DCF (EBITDA 5y) |
15.66 - 19.36 |
17.01 |
109.7% |
| DCF (EBITDA 10y) |
17.30 - 21.64 |
18.97 |
133.9% |
| Fair Value |
6.92 - 6.92 |
6.92 |
-14.66% |
| P/E |
9.38 - 14.22 |
11.60 |
43.0% |
| EV/EBITDA |
13.77 - 21.35 |
17.88 |
120.5% |
| EPV |
82.00 - 112.32 |
97.16 |
1098.0% |
| DDM - Stable |
9.81 - 21.21 |
15.51 |
91.3% |
| DDM - Multi |
11.15 - 19.08 |
14.10 |
73.9% |
AKW.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
215.32 |
| Beta |
0.31 |
| Outstanding shares (mil) |
26.55 |
| Enterprise Value (mil) |
109.29 |
| Market risk premium |
5.82% |
| Cost of Equity |
8.37% |
| Cost of Debt |
5.00% |
| WACC |
7.54% |