As of 2024-12-11, the Intrinsic Value of GECI International SA (ALGEC.PA) is
22.41 EUR. This ALGEC.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 2.75 EUR, the upside of GECI International SA is
713.30%.
The range of the Intrinsic Value is 17.78 - 30.45 EUR
22.41 EUR
Intrinsic Value
ALGEC.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
17.78 - 30.45 |
22.41 |
713.3% |
| DCF (Growth 10y) |
21.23 - 35.85 |
26.58 |
864.9% |
| DCF (EBITDA 5y) |
13.65 - 28.67 |
20.76 |
653.4% |
| DCF (EBITDA 10y) |
17.79 - 34.55 |
25.35 |
820.0% |
| Fair Value |
5.20 - 5.20 |
5.20 |
88.58% |
| P/E |
7.21 - 10.07 |
8.51 |
208.8% |
| EV/EBITDA |
(2.49) - 29.04 |
10.98 |
298.4% |
| EPV |
7.40 - 11.01 |
9.20 |
234.0% |
| DDM - Stable |
6.48 - 12.70 |
9.59 |
248.1% |
| DDM - Multi |
8.78 - 14.06 |
10.86 |
294.3% |
ALGEC.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2.80 |
| Beta |
3.08 |
| Outstanding shares (mil) |
1.02 |
| Enterprise Value (mil) |
3.74 |
| Market risk premium |
5.82% |
| Cost of Equity |
9.79% |
| Cost of Debt |
5.50% |
| WACC |
6.84% |