As of 2024-12-15, the Intrinsic Value of Sidetrade SA (ALBFR.PA) is 10,220.07 EUR. This ALBFR.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 223.00 EUR, the upside of Sidetrade SA is 4,483.00%.

The range of the Intrinsic Value is 10,206.60 - 10,242.70 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	10,206.60 - 10,242.70	10,220.07	4483.0%
DCF (Growth 10y)	10,222.84 - 10,270.22	10,240.54	4492.2%
DCF (EBITDA 5y)	10,222.53 - 10,240.27	10,229.98	4487.4%
DCF (EBITDA 10y)	10,235.84 - 10,266.36	10,248.82	4495.9%
Fair Value	120.13 - 120.13	120.13	-46.13%
P/E	158.95 - 196.34	173.47	-22.2%
EV/EBITDA	10,196.90 - 10,264.38	10,227.11	4486.1%
EPV	10,152.37 - 10,152.20	10,152.31	4452.6%
DDM - Stable	30.11 - 65.56	47.84	-78.5%
DDM - Multi	44.13 - 78.72	56.92	-74.5%