As of 2025-05-17, the Intrinsic Value of Freelance.com SA (ALFRE.PA) is 0.84 EUR. This ALFRE.PA valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 2.31 EUR, the upside of Freelance.com SA is -63.5%.

The range of the Intrinsic Value is 0.34 - 1.51 EUR.

Is ALFRE.PA undervalued or overvalued?

Based on its market price of 2.31 EUR and our intrinsic valuation, Freelance.com SA (ALFRE.PA) is overvalued by 63.5%.

2.31 EUR

Stock Price

0.84 EUR

Intrinsic Value

Intrinsic Value Details

ALFRE.PA Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	(6.65) - (2.12)	(2.45)	-206.2%
DCF (EBITDA Exit 5Y)	0.34 - 1.51	0.84	-63.5%
DCF (EBITDA Exit 10Y)	1.75 - 3.48	2.48	7.5%
Peter Lynch Fair Value	6.84 - 6.84	6.84	196.23%
P/E Multiples	3.43 - 5.92	4.59	98.8%
EV/EBITDA Multiples	(14.61) - 2.81	(7.78)	-436.9%
Earnings Power Value	4.63 - 5.63	5.13	122.0%
Dividend Discount Model - Multi Stages	6.52 - 26.27	10.36	348.5%

ALFRE.PA Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Rejlers AB (publ)	167.44 - 349.05	228.02	14.8%
BTS Group AB	286.45 - 438.46	344.94	44.9%
Etteplan Oyj	8.77 - 56.64	16.15	39.9%
Semcon AB	151.45 - 303.63	200.37	28.0%
Zalaris ASA	50.51 - 173.02	80.89	-3.5%
Morefield Group NV	1.23 - 2.25	1.62	232.7%
Dlsi SA	16.74 - 25.04	19.85	78.9%

ALFRE.PA Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	131
Beta	0.99
Outstanding shares (mil)	57
Enterprise Value (mil)	174

Market risk premium	6.3%
Cost of Equity	7.1%
Cost of Debt	5%
WACC	5.6%