As of 2024-12-12, the Intrinsic Value of Catering International & Services SA (ALCIS.PA) is 13.39 EUR. This ALCIS.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.82 EUR, the upside of Catering International & Services SA is 51.80%.

The range of the Intrinsic Value is 11.30 - 16.83 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	11.30 - 16.83	13.39	51.8%
DCF (Growth 10y)	12.22 - 17.82	14.35	62.7%
DCF (EBITDA 5y)	12.54 - 14.71	13.59	54.0%
DCF (EBITDA 10y)	13.21 - 15.95	14.50	64.4%
Fair Value	10.24 - 10.24	10.24	16.10%
P/E	7.92 - 8.77	8.49	-3.7%
EV/EBITDA	13.12 - 16.92	14.51	64.5%
EPV	46.30 - 61.25	53.77	509.7%
DDM - Stable	2.89 - 6.35	4.62	-47.6%
DDM - Multi	4.38 - 7.53	5.54	-37.2%