As of 2024-12-12, the Intrinsic Value of Exacompta Clairefontaine SA (ALEXA.PA) is
622.35 EUR. This ALEXA.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 146.00 EUR, the upside of Exacompta Clairefontaine SA is
326.30%.
The range of the Intrinsic Value is 512.14 - 793.06 EUR
622.35 EUR
Intrinsic Value
ALEXA.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
512.14 - 793.06 |
622.35 |
326.3% |
| DCF (Growth 10y) |
677.99 - 1,021.18 |
812.94 |
456.8% |
| DCF (EBITDA 5y) |
224.06 - 232.49 |
228.23 |
56.3% |
| DCF (EBITDA 10y) |
352.53 - 376.00 |
364.04 |
149.3% |
| Fair Value |
472.87 - 472.87 |
472.87 |
223.89% |
| P/E |
145.65 - 147.23 |
146.44 |
0.3% |
| EV/EBITDA |
141.43 - 149.06 |
145.25 |
-0.5% |
| EPV |
1,283.76 - 1,554.81 |
1,419.29 |
872.1% |
| DDM - Stable |
178.73 - 346.89 |
262.81 |
80.0% |
| DDM - Multi |
480.50 - 718.30 |
575.29 |
294.0% |
ALEXA.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
165.20 |
| Beta |
0.25 |
| Outstanding shares (mil) |
1.13 |
| Enterprise Value (mil) |
223.51 |
| Market risk premium |
5.82% |
| Cost of Equity |
6.66% |
| Cost of Debt |
4.25% |
| WACC |
4.92% |