As of 2024-12-13, the Intrinsic Value of Fountaine Pajot SA (ALFPC.PA) is
180.43 EUR. This ALFPC.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 97.60 EUR, the upside of Fountaine Pajot SA is
84.90%.
The range of the Intrinsic Value is 150.71 - 246.93 EUR
180.43 EUR
Intrinsic Value
ALFPC.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
150.71 - 246.93 |
180.43 |
84.9% |
| DCF (Growth 10y) |
154.35 - 248.71 |
183.71 |
88.2% |
| DCF (EBITDA 5y) |
159.61 - 203.00 |
180.11 |
84.5% |
| DCF (EBITDA 10y) |
163.02 - 220.08 |
187.94 |
92.6% |
| Fair Value |
89.29 - 89.29 |
89.29 |
-8.52% |
| P/E |
96.45 - 135.67 |
102.10 |
4.6% |
| EV/EBITDA |
178.35 - 288.35 |
243.93 |
149.9% |
| EPV |
195.03 - 303.52 |
249.28 |
155.4% |
| DDM - Stable |
59.84 - 176.68 |
118.26 |
21.2% |
| DDM - Multi |
51.87 - 125.44 |
74.04 |
-24.1% |
ALFPC.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
162.69 |
| Beta |
1.28 |
| Outstanding shares (mil) |
1.67 |
| Enterprise Value (mil) |
49.40 |
| Market risk premium |
5.82% |
| Cost of Equity |
9.14% |
| Cost of Debt |
5.00% |
| WACC |
8.35% |