What is the intrinsic value of ALGIL.PA?

As of 2025-11-02, the Intrinsic Value of Groupe Guillin SA (ALGIL.PA) is 41.63 EUR. This ALGIL.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.00 EUR, the upside of Groupe Guillin SA is 66.50%.

The range of the Intrinsic Value is 34.02 - 53.91 EUR

Is ALGIL.PA undervalued or overvalued?

Based on its market price of 25.00 EUR and our intrinsic valuation, Groupe Guillin SA (ALGIL.PA) is undervalued by 66.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	34.02 - 53.91	41.63	66.5%
DCF (Growth 10y)	34.50 - 52.61	41.48	65.9%
DCF (EBITDA 5y)	32.52 - 37.82	35.17	40.7%
DCF (EBITDA 10y)	34.94 - 42.68	38.64	54.6%
Fair Value	28.55 - 28.55	28.55	14.21%
P/E	31.66 - 45.80	36.03	44.1%
EV/EBITDA	26.82 - 49.00	36.32	45.3%
EPV	121.17 - 166.15	143.66	474.7%
DDM - Stable	22.34 - 47.22	34.78	39.1%
DDM - Multi	27.29 - 45.29	34.09	36.4%