As of 2024-12-11, the Intrinsic Value of Cofidur SA (ALCOF.PA) is
759.08 EUR. This ALCOF.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 338.00 EUR, the upside of Cofidur SA is
124.60%.
The range of the Intrinsic Value is 605.88 - 1,029.00 EUR
759.08 EUR
Intrinsic Value
ALCOF.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
605.88 - 1,029.00 |
759.08 |
124.6% |
| DCF (Growth 10y) |
697.85 - 1,157.58 |
865.10 |
155.9% |
| DCF (EBITDA 5y) |
582.09 - 791.05 |
688.13 |
103.6% |
| DCF (EBITDA 10y) |
650.48 - 891.12 |
766.43 |
126.8% |
| Fair Value |
1,087.28 - 1,087.28 |
1,087.28 |
221.68% |
| P/E |
508.65 - 747.52 |
602.75 |
78.3% |
| EV/EBITDA |
439.59 - 742.21 |
573.66 |
69.7% |
| EPV |
1,671.89 - 2,374.96 |
2,023.43 |
498.6% |
| DDM - Stable |
483.65 - 1,131.66 |
807.65 |
139.0% |
| DDM - Multi |
609.81 - 1,116.31 |
789.26 |
133.5% |
ALCOF.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
13.07 |
| Beta |
0.03 |
| Outstanding shares (mil) |
0.04 |
| Enterprise Value (mil) |
11.77 |
| Market risk premium |
5.82% |
| Cost of Equity |
7.11% |
| Cost of Debt |
5.00% |
| WACC |
6.43% |