Is ALBLD.PA undervalued or overvalued?

As of 2025-03-20, the Intrinsic Value of Bilendi SA (ALBLD.PA) is 12.92 EUR. This ALBLD.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.00 EUR, the upside of Bilendi SA is -35.40%. This means that ALBLD.PA is overvalued by 35.40%.

The range of the Intrinsic Value is 8.05 - 35.13 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	8.05 - 35.13	12.92	-35.4%
DCF (Growth 10y)	11.49 - 47.39	17.98	-10.1%
DCF (EBITDA 5y)	15.00 - 21.78	19.09	-4.5%
DCF (EBITDA 10y)	17.21 - 25.89	22.13	10.7%
Fair Value	11.46 - 11.46	11.46	-42.68%
P/E	6.47 - 14.03	9.61	-51.9%
EV/EBITDA	10.04 - 23.68	18.21	-8.9%
EPV	35.49 - 45.70	40.59	103.0%
DDM - Stable	8.39 - 44.25	26.32	31.6%
DDM - Multi	12.56 - 51.79	20.25	1.3%