As of 2024-12-11, the Intrinsic Value of Hopscotch Groupe SA (ALHOP.PA) is 50.61 EUR. This ALHOP.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.55 EUR, the upside of Hopscotch Groupe SA is 205.80%.

The range of the Intrinsic Value is 40.27 - 67.45 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	40.27 - 67.45	50.61	205.8%
DCF (Growth 10y)	45.59 - 73.18	56.12	239.1%
DCF (EBITDA 5y)	20.82 - 26.07	22.10	33.6%
DCF (EBITDA 10y)	31.53 - 39.09	33.80	104.2%
Fair Value	8.72 - 8.72	8.72	-47.34%
P/E	16.14 - 24.10	18.33	10.8%
EV/EBITDA	18.94 - 28.10	21.39	29.3%
EPV	83.25 - 107.01	95.13	474.8%
DDM - Stable	13.55 - 27.94	20.75	25.4%
DDM - Multi	18.15 - 29.97	22.68	37.0%