As of 2024-12-14, the Intrinsic Value of Hitechpros SA (ALHIT.PA) is
22.40 EUR. This ALHIT.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 15.40 EUR, the upside of Hitechpros SA is
45.40%.
The range of the Intrinsic Value is 19.16 - 27.55 EUR
22.40 EUR
Intrinsic Value
ALHIT.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
19.16 - 27.55 |
22.40 |
45.4% |
| DCF (Growth 10y) |
21.55 - 30.69 |
25.09 |
63.0% |
| DCF (EBITDA 5y) |
9.27 - 12.09 |
11.00 |
-28.6% |
| DCF (EBITDA 10y) |
12.77 - 16.39 |
14.78 |
-4.0% |
| Fair Value |
6.05 - 6.05 |
6.05 |
-60.71% |
| P/E |
18.30 - 24.85 |
21.60 |
40.3% |
| EV/EBITDA |
11.58 - 22.20 |
18.03 |
17.1% |
| EPV |
17.11 - 21.23 |
19.17 |
24.5% |
| DDM - Stable |
19.52 - 40.04 |
29.78 |
93.4% |
| DDM - Multi |
12.70 - 19.97 |
15.50 |
0.7% |
ALHIT.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
25.31 |
| Beta |
0.43 |
| Outstanding shares (mil) |
1.64 |
| Enterprise Value (mil) |
25.31 |
| Market risk premium |
5.23% |
| Cost of Equity |
7.82% |
| Cost of Debt |
5.00% |
| WACC |
7.66% |