As of 2025-11-03, the Intrinsic Value of Fountaine Pajot SA (ALFPC.PA) is 198.00 EUR. This ALFPC.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 106.00 EUR, the upside of Fountaine Pajot SA is 86.80%.
The range of the Intrinsic Value is 165.02 - 263.66 EUR
Based on its market price of 106.00 EUR and our intrinsic valuation, Fountaine Pajot SA (ALFPC.PA) is undervalued by 86.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 165.02 - 263.66 | 198.00 | 86.8% |
| DCF (Growth 10y) | 181.18 - 289.78 | 217.66 | 105.3% |
| DCF (EBITDA 5y) | 199.03 - 222.50 | 209.40 | 97.5% |
| DCF (EBITDA 10y) | 205.73 - 250.69 | 225.59 | 112.8% |
| Fair Value | 79.61 - 79.61 | 79.61 | -24.90% |
| P/E | 100.41 - 178.53 | 123.39 | 16.4% |
| EV/EBITDA | 142.13 - 208.56 | 166.22 | 56.8% |
| EPV | 203.17 - 295.73 | 249.45 | 135.3% |
| DDM - Stable | 60.86 - 158.68 | 109.77 | 3.6% |
| DDM - Multi | 80.10 - 166.62 | 108.58 | 2.4% |
| Market Cap (mil) | 177.02 |
| Beta | 0.79 |
| Outstanding shares (mil) | 1.67 |
| Enterprise Value (mil) | 75.61 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.38% |
| Cost of Debt | 5.00% |
| WACC | 7.76% |