As of 2026-09-19, the Intrinsic Value of Bilendi SA (ALBLD.PA) is 76.72 EUR. This ALBLD.PA valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 9.82 EUR, the upside of Bilendi SA is 681.20%.
The range of the Intrinsic Value is 37.76 - 478.00 EUR
Based on its market price of 9.82 EUR and our intrinsic valuation, Bilendi SA (ALBLD.PA) is undervalued by 681.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (5.38) - 36.42 | (1.68) | -117.1% |
| DCF (Growth 10y) | 37.76 - 478.00 | 76.72 | 681.2% |
| DCF (EBITDA 5y) | 12.57 - 32.03 | 26.46 | 169.5% |
| DCF (EBITDA 10y) | 24.90 - 53.55 | 44.61 | 354.3% |
| Fair Value | 14.94 - 14.94 | 14.94 | 52.18% |
| P/E | 4.09 - 8.32 | 7.09 | -27.8% |
| EV/EBITDA | (9.24) - 6.16 | (3.56) | -136.2% |
| EPV | 46.88 - 57.48 | 52.18 | 431.4% |
| DDM - Stable | 9.63 - 45.61 | 27.62 | 181.3% |
| DDM - Multi | 13.29 - 49.98 | 21.12 | 115.1% |
| Market Cap (mil) | 45.66 |
| Beta | 0.78 |
| Outstanding shares (mil) | 4.65 |
| Enterprise Value (mil) | 93.22 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.70% |
| Cost of Debt | 5.00% |
| WACC | 5.14% |