As of 2024-12-15, the Intrinsic Value of Focus Home Interactive SA (ALFOC.PA) is
36.41 EUR. This ALFOC.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 18.34 EUR, the upside of Focus Home Interactive SA is
98.50%.
The range of the Intrinsic Value is 26.60 - 51.45 EUR
36.41 EUR
Intrinsic Value
ALFOC.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
26.60 - 51.45 |
36.41 |
98.5% |
| DCF (Growth 10y) |
30.98 - 55.78 |
40.81 |
122.5% |
| DCF (EBITDA 5y) |
17.42 - 63.63 |
33.65 |
83.5% |
| DCF (EBITDA 10y) |
28.11 - 79.01 |
45.87 |
150.1% |
| Fair Value |
-30.09 - -30.09 |
-30.09 |
-264.06% |
| P/E |
(14.73) - 35.61 |
6.43 |
-64.9% |
| EV/EBITDA |
24.92 - 105.02 |
73.58 |
301.2% |
| EPV |
(7.75) - (3.43) |
(5.59) |
-130.5% |
| DDM - Stable |
(6.87) - (14.11) |
(10.49) |
-157.2% |
| DDM - Multi |
17.15 - 28.80 |
21.62 |
17.9% |
ALFOC.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
85.06 |
| Beta |
0.06 |
| Outstanding shares (mil) |
4.64 |
| Enterprise Value (mil) |
199.79 |
| Market risk premium |
5.82% |
| Cost of Equity |
10.47% |
| Cost of Debt |
5.00% |
| WACC |
6.18% |