As of 2026-02-18, the Intrinsic Value of Gevelot SA (ALGEV.PA) is 65.06 EUR. This ALGEV.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 169.00 EUR, the upside of Gevelot SA is -61.50%.
The range of the Intrinsic Value is 37.17 - 536.20 EUR
Based on its market price of 169.00 EUR and our intrinsic valuation, Gevelot SA (ALGEV.PA) is overvalued by 61.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 37.17 - 536.20 | 65.06 | -61.5% |
| DCF (Growth 10y) | 197.05 - 3,307.48 | 371.44 | 119.8% |
| DCF (EBITDA 5y) | 178.95 - 276.44 | 212.99 | 26.0% |
| DCF (EBITDA 10y) | 268.56 - 444.15 | 331.34 | 96.1% |
| Fair Value | 11.33 - 11.33 | 11.33 | -93.29% |
| P/E | 5.31 - 158.47 | 68.00 | -59.8% |
| EV/EBITDA | 66.31 - 199.28 | 127.31 | -24.7% |
| EPV | 237.15 - 329.23 | 283.19 | 67.6% |
| DDM - Stable | 7.12 - 132.24 | 69.68 | -58.8% |
| DDM - Multi | 857.72 - 6,570.88 | 1,236.50 | 631.7% |
| Market Cap (mil) | 126.75 |
| Beta | 0.16 |
| Outstanding shares (mil) | 0.75 |
| Enterprise Value (mil) | 102.09 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.24% |
| Cost of Debt | 5.00% |
| WACC | 6.09% |