As of 2025-05-17, the Intrinsic Value of Bourrelier Group SA (ALBOU.PA) is 67.02 EUR. This ALBOU.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 50.00 EUR, the upside of Bourrelier Group SA is 34.00%.
The range of the Intrinsic Value is 40.61 - 135.02 EUR
Based on its market price of 50.00 EUR and our intrinsic valuation, Bourrelier Group SA (ALBOU.PA) is undervalued by 34.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 40.61 - 135.02 | 67.02 | 34.0% |
| DCF (Growth 10y) | 64.79 - 184.84 | 98.57 | 97.1% |
| DCF (EBITDA 5y) | 15.70 - 25.00 | 20.94 | -58.1% |
| DCF (EBITDA 10y) | 36.87 - 52.67 | 45.13 | -9.7% |
| Fair Value | -3.47 - -3.47 | -3.47 | -106.93% |
| P/E | (8.29) - 47.09 | 13.62 | -72.8% |
| EV/EBITDA | (7.52) - 1.80 | (2.43) | -104.9% |
| EPV | 79.68 - 115.26 | 97.47 | 94.9% |
| DDM - Stable | (6.06) - (19.46) | (12.76) | -125.5% |
| DDM - Multi | 50.13 - 127.53 | 72.26 | 44.5% |
| Market Cap (mil) | 311.00 |
| Beta | 0.23 |
| Outstanding shares (mil) | 6.22 |
| Enterprise Value (mil) | 454.18 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.60% |
| Cost of Debt | 5.00% |
| WACC | 6.41% |