As of 2026-04-11, the Intrinsic Value of Catering International & Services SA (ALCIS.PA) is 27.24 EUR. This ALCIS.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.10 EUR, the upside of Catering International & Services SA is 93.20%.
The range of the Intrinsic Value is 23.34 - 32.92 EUR
Based on its market price of 14.10 EUR and our intrinsic valuation, Catering International & Services SA (ALCIS.PA) is undervalued by 93.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 23.34 - 32.92 | 27.24 | 93.2% |
| DCF (Growth 10y) | 26.97 - 37.38 | 31.23 | 121.5% |
| DCF (EBITDA 5y) | 22.17 - 23.65 | 22.90 | 62.4% |
| DCF (EBITDA 10y) | 26.96 - 30.18 | 28.51 | 102.2% |
| Fair Value | 22.59 - 22.59 | 22.59 | 60.24% |
| P/E | 14.26 - 22.25 | 16.85 | 19.5% |
| EV/EBITDA | 22.28 - 26.86 | 24.70 | 75.2% |
| EPV | 70.35 - 87.18 | 78.76 | 458.6% |
| DDM - Stable | 6.19 - 11.71 | 8.95 | -36.5% |
| DDM - Multi | 12.15 - 18.04 | 14.53 | 3.1% |
| Market Cap (mil) | 113.36 |
| Beta | 0.75 |
| Outstanding shares (mil) | 8.04 |
| Enterprise Value (mil) | 109.79 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.08% |
| Cost of Debt | 5.00% |
| WACC | 7.62% |