As of 2024-12-14, the Intrinsic Value of Compagnie Lebon SA (ALBON.PA) is
110.26 EUR. This ALBON.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 94.00 EUR, the upside of Compagnie Lebon SA is
17.30%.
The range of the Intrinsic Value is 44.65 - 326.34 EUR
110.26 EUR
Intrinsic Value
ALBON.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
44.65 - 326.34 |
110.26 |
17.3% |
| DCF (Growth 10y) |
117.29 - 526.92 |
213.02 |
126.6% |
| DCF (EBITDA 5y) |
99.51 - 145.23 |
138.55 |
47.4% |
| DCF (EBITDA 10y) |
158.78 - 228.02 |
211.54 |
125.0% |
| Fair Value |
33.96 - 33.96 |
33.96 |
-63.87% |
| P/E |
63.57 - 143.05 |
79.89 |
-15.0% |
| EV/EBITDA |
76.26 - 166.42 |
129.41 |
37.7% |
| EPV |
91.83 - 132.04 |
111.93 |
19.1% |
| DDM - Stable |
57.12 - 193.33 |
125.23 |
33.2% |
| DDM - Multi |
68.81 - 173.56 |
97.71 |
3.9% |
ALBON.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
109.98 |
| Beta |
0.44 |
| Outstanding shares (mil) |
1.17 |
| Enterprise Value (mil) |
207.28 |
| Market risk premium |
5.82% |
| Cost of Equity |
8.74% |
| Cost of Debt |
5.00% |
| WACC |
6.00% |