As of 2024-12-12, the Intrinsic Value of Herige SA (ALHRG.PA) is
36.41 EUR. This ALHRG.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 25.20 EUR, the upside of Herige SA is
44.50%.
The range of the Intrinsic Value is 7.73 - 127.47 EUR
36.41 EUR
Intrinsic Value
ALHRG.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
7.73 - 127.47 |
36.41 |
44.5% |
| DCF (Growth 10y) |
34.56 - 197.55 |
73.79 |
192.8% |
| DCF (EBITDA 5y) |
29.92 - 59.21 |
43.44 |
72.4% |
| DCF (EBITDA 10y) |
42.18 - 78.83 |
58.78 |
133.3% |
| Fair Value |
80.10 - 80.10 |
80.10 |
217.85% |
| P/E |
37.49 - 62.08 |
49.20 |
95.2% |
| EV/EBITDA |
22.84 - 112.00 |
60.62 |
140.6% |
| EPV |
566.78 - 777.42 |
672.10 |
2567.1% |
| DDM - Stable |
18.72 - 67.38 |
43.05 |
70.8% |
| DDM - Multi |
26.73 - 72.37 |
38.76 |
53.8% |
ALHRG.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
72.75 |
| Beta |
0.50 |
| Outstanding shares (mil) |
2.89 |
| Enterprise Value (mil) |
229.39 |
| Market risk premium |
5.82% |
| Cost of Equity |
10.13% |
| Cost of Debt |
5.00% |
| WACC |
5.43% |