As of 2024-12-13, the Intrinsic Value of Delta Plus Group SA (ALDLT.PA) is 89.54 EUR. This ALDLT.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 64.00 EUR, the upside of Delta Plus Group SA is 39.90%.

The range of the Intrinsic Value is 70.05 - 120.77 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	70.05 - 120.77	89.54	39.9%
DCF (Growth 10y)	89.08 - 147.11	111.45	74.1%
DCF (EBITDA 5y)	57.41 - 73.31	70.63	10.4%
DCF (EBITDA 10y)	75.54 - 97.05	90.94	42.1%
Fair Value	55.21 - 55.21	55.21	-13.73%
P/E	57.89 - 77.76	64.00	-0.0%
EV/EBITDA	49.16 - 67.24	63.36	-1.0%
EPV	165.87 - 214.83	190.35	197.4%
DDM - Stable	38.40 - 81.35	59.88	-6.4%
DDM - Multi	61.09 - 100.47	75.96	18.7%