As of 2025-12-30, the Intrinsic Value of Sidetrade SA (ALBFR.PA) is 120.63 EUR. This ALBFR.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 239.00 EUR, the upside of Sidetrade SA is -49.50%.
The range of the Intrinsic Value is 89.81 - 200.30 EUR
Based on its market price of 239.00 EUR and our intrinsic valuation, Sidetrade SA (ALBFR.PA) is overvalued by 49.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 89.81 - 200.30 | 120.63 | -49.5% |
| DCF (Growth 10y) | 124.22 - 277.39 | 167.19 | -30.0% |
| DCF (EBITDA 5y) | 113.07 - 164.77 | 135.20 | -43.4% |
| DCF (EBITDA 10y) | 144.06 - 218.97 | 175.52 | -26.6% |
| Fair Value | 140.46 - 140.46 | 140.46 | -41.23% |
| P/E | 106.61 - 206.09 | 152.56 | -36.2% |
| EV/EBITDA | 78.95 - 110.36 | 99.56 | -58.3% |
| EPV | 23.99 - 27.53 | 25.76 | -89.2% |
| DDM - Stable | 55.67 - 184.94 | 120.30 | -49.7% |
| DDM - Multi | 74.23 - 193.17 | 107.42 | -55.1% |
| Market Cap (mil) | 358.50 |
| Beta | 0.55 |
| Outstanding shares (mil) | 1.50 |
| Enterprise Value (mil) | 338.12 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.90% |
| Cost of Debt | 5.00% |
| WACC | 7.83% |