As of 2024-12-12, the Intrinsic Value of IT Link SA (ALITL.PA) is
30.75 EUR. This ALITL.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 26.95 EUR, the upside of IT Link SA is
14.10%.
The range of the Intrinsic Value is 20.88 - 64.83 EUR
30.75 EUR
Intrinsic Value
ALITL.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
20.88 - 64.83 |
30.75 |
14.1% |
| DCF (Growth 10y) |
27.61 - 83.58 |
40.29 |
49.5% |
| DCF (EBITDA 5y) |
36.41 - 54.19 |
47.21 |
75.2% |
| DCF (EBITDA 10y) |
39.07 - 62.89 |
51.97 |
92.9% |
| Fair Value |
49.70 - 49.70 |
49.70 |
84.40% |
| P/E |
53.43 - 83.63 |
68.17 |
152.9% |
| EV/EBITDA |
41.05 - 81.50 |
59.11 |
119.3% |
| EPV |
29.93 - 44.53 |
37.23 |
38.1% |
| DDM - Stable |
16.20 - 67.50 |
41.85 |
55.3% |
| DDM - Multi |
19.69 - 66.27 |
30.66 |
13.8% |
ALITL.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
45.59 |
| Beta |
1.18 |
| Outstanding shares (mil) |
1.69 |
| Enterprise Value (mil) |
41.38 |
| Market risk premium |
5.82% |
| Cost of Equity |
8.62% |
| Cost of Debt |
5.00% |
| WACC |
7.78% |