As of 2024-12-11, the Intrinsic Value of Audacia SA (ALAUD.PA) is 1.01 EUR. This ALAUD.PA valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 3.66 EUR, the upside of Audacia SA is -72.50%.

The range of the Intrinsic Value is 0.79 - 1.46 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	(10.65) - (3.86)	(5.27)	-244.1%
DCF (Growth 10y)	(4.22) - (11.06)	(5.65)	-254.5%
DCF (EBITDA 5y)	0.79 - 1.46	1.01	-72.5%
DCF (EBITDA 10y)	(0.22) - 0.52	0.03	-99.2%
Fair Value	1.40 - 1.40	1.40	-61.70%
P/E	0.53 - 1.03	0.76	-79.3%
EV/EBITDA	3.52 - 6.88	5.13	40.2%
EPV	8.41 - 10.84	9.63	163.0%
DDM - Stable	0.70 - 3.30	2.00	-45.3%
DDM - Multi	0.80 - 2.98	1.26	-65.5%