As of 2024-12-12, the Intrinsic Value of Klarsen SA (ALKLA.PA) is
16.41 EUR. This ALKLA.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 1.05 EUR, the upside of Klarsen SA is
1,462.50%.
The range of the Intrinsic Value is 13.26 - 21.72 EUR
16.41 EUR
Intrinsic Value
ALKLA.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
13.26 - 21.72 |
16.41 |
1462.5% |
| DCF (Growth 10y) |
15.82 - 25.63 |
19.49 |
1756.0% |
| DCF (EBITDA 5y) |
9.96 - 11.08 |
10.50 |
899.9% |
| DCF (EBITDA 10y) |
13.05 - 15.52 |
14.21 |
1253.6% |
| Fair Value |
20.34 - 20.34 |
20.34 |
1,837.20% |
| P/E |
8.20 - 19.10 |
13.24 |
1160.9% |
| EV/EBITDA |
1.21 - 12.57 |
5.67 |
440.3% |
| EPV |
1.76 - 2.50 |
2.13 |
102.5% |
| DDM - Stable |
6.06 - 13.38 |
9.72 |
825.8% |
| DDM - Multi |
9.63 - 17.22 |
12.41 |
1082.0% |
ALKLA.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3.48 |
| Beta |
0.70 |
| Outstanding shares (mil) |
3.31 |
| Enterprise Value (mil) |
3.50 |
| Market risk premium |
5.82% |
| Cost of Equity |
7.94% |
| Cost of Debt |
5.00% |
| WACC |
7.65% |