As of 2024-12-15, the Intrinsic Value of Bourrelier Group SA (ALBOU.PA) is
59.67 EUR. This ALBOU.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 46.00 EUR, the upside of Bourrelier Group SA is
29.70%.
The range of the Intrinsic Value is 39.27 - 102.39 EUR
59.67 EUR
Intrinsic Value
ALBOU.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
39.27 - 102.39 |
59.67 |
29.7% |
| DCF (Growth 10y) |
62.84 - 141.20 |
88.31 |
92.0% |
| DCF (EBITDA 5y) |
13.87 - 23.65 |
18.74 |
-59.3% |
| DCF (EBITDA 10y) |
34.61 - 49.11 |
41.62 |
-9.5% |
| Fair Value |
-3.47 - -3.47 |
-3.47 |
-107.53% |
| P/E |
(7.37) - 35.49 |
9.12 |
-80.2% |
| EV/EBITDA |
(6.33) - 1.64 |
(3.16) |
-106.9% |
| EPV |
77.89 - 100.98 |
89.44 |
94.4% |
| DDM - Stable |
(5.82) - (14.86) |
(10.34) |
-122.5% |
| DDM - Multi |
47.78 - 95.37 |
63.73 |
38.5% |
ALBOU.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
286.12 |
| Beta |
0.32 |
| Outstanding shares (mil) |
6.22 |
| Enterprise Value (mil) |
429.30 |
| Market risk premium |
5.82% |
| Cost of Equity |
8.27% |
| Cost of Debt |
5.00% |
| WACC |
6.79% |