As of 2024-12-12, the Intrinsic Value of Lexibook Linguistic Electronic System SA (ALLEX.PA) is
9.25 EUR. This ALLEX.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 4.00 EUR, the upside of Lexibook Linguistic Electronic System SA is
131.20%.
The range of the Intrinsic Value is 7.70 - 11.64 EUR
ALLEX.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
7.70 - 11.64 |
9.25 |
131.2% |
| DCF (Growth 10y) |
9.98 - 15.11 |
12.00 |
200.1% |
| DCF (EBITDA 5y) |
5.52 - 7.10 |
6.00 |
50.0% |
| DCF (EBITDA 10y) |
7.76 - 10.06 |
8.57 |
114.2% |
| Fair Value |
16.08 - 16.08 |
16.08 |
301.89% |
| P/E |
6.53 - 8.69 |
7.33 |
83.2% |
| EV/EBITDA |
3.92 - 7.25 |
5.39 |
34.7% |
| EPV |
7.96 - 10.52 |
9.24 |
131.0% |
| DDM - Stable |
4.25 - 8.37 |
6.31 |
57.8% |
| DDM - Multi |
5.79 - 9.27 |
7.16 |
79.0% |
ALLEX.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
31.05 |
| Beta |
0.52 |
| Outstanding shares (mil) |
7.76 |
| Enterprise Value (mil) |
29.59 |
| Market risk premium |
5.82% |
| Cost of Equity |
9.25% |
| Cost of Debt |
4.55% |
| WACC |
8.31% |