As of 2025-08-08, the Intrinsic Value of Dnxcorp Se (ALDNX.PA) is 48.34 EUR. This ALDNX.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.35 EUR, the upside of Dnxcorp Se is 214.90%.
The range of the Intrinsic Value is 40.49 - 61.03 EUR
Based on its market price of 15.35 EUR and our intrinsic valuation, Dnxcorp Se (ALDNX.PA) is undervalued by 214.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 40.49 - 61.03 | 48.34 | 214.9% |
| DCF (Growth 10y) | 44.51 - 65.89 | 52.72 | 243.4% |
| DCF (EBITDA 5y) | 31.25 - 48.16 | 41.32 | 169.2% |
| DCF (EBITDA 10y) | 37.23 - 54.48 | 46.73 | 204.4% |
| Fair Value | 57.88 - 57.88 | 57.88 | 277.04% |
| P/E | 55.70 - 93.55 | 70.21 | 357.4% |
| EV/EBITDA | 24.44 - 53.48 | 40.75 | 165.5% |
| EPV | 69.46 - 93.29 | 81.38 | 430.1% |
| DDM - Stable | 18.25 - 38.34 | 28.29 | 84.3% |
| DDM - Multi | 31.61 - 50.04 | 38.62 | 151.6% |
| Market Cap (mil) | 30.70 |
| Beta | 0.00 |
| Outstanding shares (mil) | 2.00 |
| Enterprise Value (mil) | 22.86 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.66% |
| Cost of Debt | 5.00% |
| WACC | 7.46% |