As of 2024-12-14, the Intrinsic Value of Fleury Michon SA (ALFLE.PA) is
44.68 EUR. This ALFLE.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 26.80 EUR, the upside of Fleury Michon SA is
66.70%.
The range of the Intrinsic Value is 35.22 - 60.11 EUR
44.68 EUR
Intrinsic Value
ALFLE.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
35.22 - 60.11 |
44.68 |
66.7% |
| DCF (Growth 10y) |
36.57 - 59.67 |
45.38 |
69.3% |
| DCF (EBITDA 5y) |
31.00 - 61.61 |
44.14 |
64.7% |
| DCF (EBITDA 10y) |
35.66 - 66.06 |
48.47 |
80.9% |
| Fair Value |
243.96 - 243.96 |
243.96 |
810.29% |
| P/E |
15.41 - 191.74 |
94.54 |
252.7% |
| EV/EBITDA |
29.46 - 81.02 |
59.25 |
121.1% |
| EPV |
511.49 - 661.84 |
586.67 |
2089.0% |
| DDM - Stable |
72.28 - 176.06 |
124.17 |
363.3% |
| DDM - Multi |
9.63 - 19.08 |
12.88 |
-51.9% |
ALFLE.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
117.65 |
| Beta |
0.24 |
| Outstanding shares (mil) |
4.39 |
| Enterprise Value (mil) |
143.27 |
| Market risk premium |
5.82% |
| Cost of Equity |
9.89% |
| Cost of Debt |
5.00% |
| WACC |
5.47% |