As of 2024-12-12, the Intrinsic Value of Boa Concept SA (ALBOA.PA) is
29.42 EUR. This ALBOA.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 17.00 EUR, the upside of Boa Concept SA is
73.10%.
The range of the Intrinsic Value is 25.12 - 35.84 EUR
29.42 EUR
Intrinsic Value
ALBOA.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
25.12 - 35.84 |
29.42 |
73.1% |
| DCF (Growth 10y) |
25.81 - 35.52 |
29.72 |
74.8% |
| Fair Value |
-1.71 - -1.71 |
-1.71 |
-110.06% |
| P/E |
16.94 - 16.94 |
16.94 |
-0.3% |
| EV/EBITDA |
17.04 - 17.04 |
17.04 |
0.2% |
| EPV |
71.35 - 86.76 |
79.05 |
365.0% |
| DDM - Stable |
(0.66) - (1.29) |
(0.98) |
-105.7% |
| DDM - Multi |
21.23 - 32.65 |
25.76 |
51.5% |
ALBOA.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
16.41 |
| Beta |
0.22 |
| Outstanding shares (mil) |
0.97 |
| Enterprise Value (mil) |
14.01 |
| Market risk premium |
5.82% |
| Cost of Equity |
6.50% |
| Cost of Debt |
5.00% |
| WACC |
6.18% |