As of 2024-12-14, the Intrinsic Value of Delfingen Industry SA (ALDEL.PA) is
54.72 EUR. This ALDEL.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 13.20 EUR, the upside of Delfingen Industry SA is
314.60%.
The range of the Intrinsic Value is 35.56 - 84.32 EUR
54.72 EUR
Intrinsic Value
ALDEL.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
35.56 - 84.32 |
54.72 |
314.6% |
| DCF (Growth 10y) |
50.06 - 102.13 |
70.59 |
434.7% |
| DCF (EBITDA 5y) |
38.26 - 72.97 |
50.84 |
285.2% |
| DCF (EBITDA 10y) |
49.91 - 87.47 |
63.96 |
384.5% |
| Fair Value |
1,031.68 - 1,031.68 |
1,031.68 |
7,715.78% |
| P/E |
65.35 - 935.12 |
467.82 |
3444.1% |
| EV/EBITDA |
20.22 - 454.58 |
195.03 |
1377.5% |
| EPV |
155.57 - 208.47 |
182.02 |
1278.9% |
| DDM - Stable |
131.14 - 263.33 |
197.23 |
1394.2% |
| DDM - Multi |
10.66 - 18.24 |
13.58 |
2.8% |
ALDEL.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
34.50 |
| Beta |
0.44 |
| Outstanding shares (mil) |
2.61 |
| Enterprise Value (mil) |
202.60 |
| Market risk premium |
5.82% |
| Cost of Equity |
18.57% |
| Cost of Debt |
4.25% |
| WACC |
5.67% |