As of 2026-10-28, the Intrinsic Value of Groupe Guillin SA (ALGIL.PA) is 31.26 EUR. This ALGIL.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.20 EUR, the upside of Groupe Guillin SA is 54.80%.
The range of the Intrinsic Value is 25.51 - 40.30 EUR
Based on its market price of 20.20 EUR and our intrinsic valuation, Groupe Guillin SA (ALGIL.PA) is undervalued by 54.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.51 - 40.30 | 31.26 | 54.8% |
| DCF (Growth 10y) | 28.81 - 44.37 | 34.89 | 72.7% |
| DCF (EBITDA 5y) | 18.54 - 33.83 | 25.61 | 26.8% |
| DCF (EBITDA 10y) | 23.40 - 38.80 | 30.27 | 49.8% |
| Fair Value | 13.03 - 13.03 | 13.03 | -35.49% |
| P/E | 26.69 - 40.71 | 34.39 | 70.3% |
| EV/EBITDA | (43.89) - 50.72 | (9.23) | -145.7% |
| EPV | 116.39 - 156.44 | 136.41 | 575.3% |
| DDM - Stable | 17.91 - 36.88 | 27.40 | 35.6% |
| DDM - Multi | 24.00 - 38.58 | 29.60 | 46.5% |
| Market Cap (mil) | 374.31 |
| Beta | 0.65 |
| Outstanding shares (mil) | 18.53 |
| Enterprise Value (mil) | 435.89 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.77% |
| Cost of Debt | 5.00% |
| WACC | 7.65% |