As of 2025-07-06, the Intrinsic Value of Delta Plus Group SA (ALDLT.PA) is 68.52 EUR. This ALDLT.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 49.50 EUR, the upside of Delta Plus Group SA is 38.40%.
The range of the Intrinsic Value is 53.33 - 92.78 EUR
Based on its market price of 49.50 EUR and our intrinsic valuation, Delta Plus Group SA (ALDLT.PA) is undervalued by 38.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 53.33 - 92.78 | 68.52 | 38.4% |
| DCF (Growth 10y) | 63.14 - 104.89 | 79.28 | 60.2% |
| DCF (EBITDA 5y) | 44.49 - 62.09 | 55.81 | 12.7% |
| DCF (EBITDA 10y) | 55.03 - 75.87 | 67.30 | 36.0% |
| Fair Value | 21.16 - 21.16 | 21.16 | -57.26% |
| P/E | 45.44 - 60.00 | 49.60 | 0.2% |
| EV/EBITDA | 37.24 - 54.14 | 49.48 | -0.0% |
| EPV | 155.23 - 203.52 | 179.38 | 262.4% |
| DDM - Stable | 33.52 - 70.82 | 52.17 | 5.4% |
| DDM - Multi | 43.44 - 71.87 | 54.19 | 9.5% |
| Market Cap (mil) | 364.32 |
| Beta | 0.66 |
| Outstanding shares (mil) | 7.36 |
| Enterprise Value (mil) | 522.55 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.11% |
| Cost of Debt | 5.00% |
| WACC | 6.62% |