As of 2025-07-04, the Intrinsic Value of Idsud SA (ALIDS.PA) is 589.62 EUR. This ALIDS.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 220.00 EUR, the upside of Idsud SA is 168.00%.
The range of the Intrinsic Value is 501.41 - 721.52 EUR
Based on its market price of 220.00 EUR and our intrinsic valuation, Idsud SA (ALIDS.PA) is undervalued by 168.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 501.41 - 721.52 | 589.62 | 168.0% |
| DCF (Growth 10y) | 551.77 - 775.73 | 642.03 | 191.8% |
| DCF (EBITDA 5y) | 460.11 - 535.42 | 484.96 | 120.4% |
| DCF (EBITDA 10y) | 521.67 - 625.74 | 561.80 | 155.4% |
| Fair Value | 1,445.74 - 1,445.74 | 1,445.74 | 557.16% |
| P/E | 408.28 - 852.58 | 639.68 | 190.8% |
| EV/EBITDA | 64.45 - 458.16 | 259.42 | 17.9% |
| EPV | (47.80) - (64.67) | (56.24) | -125.6% |
| DDM - Stable | 418.22 - 808.23 | 613.22 | 178.7% |
| DDM - Multi | 456.32 - 703.90 | 555.08 | 152.3% |
| Market Cap (mil) | 81.40 |
| Beta | 0.13 |
| Outstanding shares (mil) | 0.37 |
| Enterprise Value (mil) | 77.81 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.56% |
| Cost of Debt | 5.00% |
| WACC | 8.42% |