As of 2024-12-11, the Intrinsic Value of Eurogerm SA (ALGEM.PA) is
32.44 EUR. This ALGEM.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 48.18 EUR, the upside of Eurogerm SA is
-32.70%.
The range of the Intrinsic Value is 24.00 - 57.03 EUR
32.44 EUR
Intrinsic Value
ALGEM.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
24.00 - 57.03 |
32.44 |
-32.7% |
| DCF (Growth 10y) |
29.69 - 70.67 |
40.23 |
-16.5% |
| DCF (EBITDA 5y) |
23.61 - 29.84 |
26.66 |
-44.7% |
| DCF (EBITDA 10y) |
27.67 - 36.70 |
31.88 |
-33.8% |
| Fair Value |
14.96 - 14.96 |
14.96 |
-68.96% |
| P/E |
16.37 - 35.73 |
24.43 |
-49.3% |
| EV/EBITDA |
25.22 - 45.83 |
34.65 |
-28.1% |
| EPV |
56.21 - 81.55 |
68.88 |
43.0% |
| DDM - Stable |
29.95 - 112.08 |
71.02 |
47.4% |
| DDM - Multi |
18.16 - 52.74 |
27.01 |
-43.9% |
ALGEM.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
207.44 |
| Beta |
0.23 |
| Outstanding shares (mil) |
4.31 |
| Enterprise Value (mil) |
188.61 |
| Market risk premium |
5.23% |
| Cost of Equity |
6.88% |
| Cost of Debt |
5.00% |
| WACC |
6.74% |