As of 2024-12-15, the Intrinsic Value of Groupe Guillin SA (ALGIL.PA) is 47.04 EUR. This ALGIL.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.60 EUR, the upside of Groupe Guillin SA is 70.40%.

The range of the Intrinsic Value is 38.82 - 59.84 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	38.82 - 59.84	47.04	70.4%
DCF (Growth 10y)	41.29 - 61.52	49.25	78.4%
DCF (EBITDA 5y)	33.29 - 38.52	35.38	28.2%
DCF (EBITDA 10y)	38.27 - 46.05	41.59	50.7%
Fair Value	68.86 - 68.86	68.86	149.49%
P/E	35.05 - 45.19	37.51	35.9%
EV/EBITDA	28.17 - 55.32	38.63	40.0%
EPV	119.39 - 159.25	139.32	404.8%
DDM - Stable	25.78 - 52.51	39.14	41.8%
DDM - Multi	31.44 - 50.13	38.67	40.1%