As of 2024-12-15, the Intrinsic Value of Dnxcorp Se (ALDNX.PA) is
46.21 EUR. This ALDNX.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 16.75 EUR, the upside of Dnxcorp Se is
175.90%.
The range of the Intrinsic Value is 39.09 - 57.45 EUR
46.21 EUR
Intrinsic Value
ALDNX.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
39.09 - 57.45 |
46.21 |
175.9% |
| DCF (Growth 10y) |
42.91 - 61.96 |
50.34 |
200.5% |
| DCF (EBITDA 5y) |
29.37 - 44.30 |
35.55 |
112.2% |
| DCF (EBITDA 10y) |
35.40 - 50.54 |
41.60 |
148.3% |
| Fair Value |
57.88 - 57.88 |
57.88 |
245.53% |
| P/E |
20.97 - 52.77 |
29.92 |
78.6% |
| EV/EBITDA |
22.35 - 53.48 |
35.81 |
113.8% |
| EPV |
66.89 - 88.47 |
77.68 |
363.8% |
| DDM - Stable |
17.60 - 35.95 |
26.78 |
59.9% |
| DDM - Multi |
30.47 - 46.91 |
36.83 |
119.9% |
ALDNX.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
33.50 |
| Beta |
1.16 |
| Outstanding shares (mil) |
2.00 |
| Enterprise Value (mil) |
25.66 |
| Market risk premium |
5.82% |
| Cost of Equity |
8.00% |
| Cost of Debt |
5.00% |
| WACC |
7.82% |