As of 2024-12-14, the Intrinsic Value of Installux SA (ALLUX.PA) is
453.01 EUR. This ALLUX.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 344.00 EUR, the upside of Installux SA is
31.70%.
The range of the Intrinsic Value is 299.35 - 1,389.92 EUR
453.01 EUR
Intrinsic Value
ALLUX.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
299.35 - 1,389.92 |
453.01 |
31.7% |
| DCF (Growth 10y) |
495.41 - 2,476.59 |
775.42 |
125.4% |
| DCF (EBITDA 5y) |
352.60 - 412.21 |
387.74 |
12.7% |
| DCF (EBITDA 10y) |
407.52 - 493.03 |
454.14 |
32.0% |
| Fair Value |
277.51 - 277.51 |
277.51 |
-19.33% |
| P/E |
236.15 - 322.32 |
271.56 |
-21.1% |
| EV/EBITDA |
315.57 - 438.16 |
395.38 |
14.9% |
| EPV |
976.46 - 1,272.35 |
1,124.40 |
226.9% |
| DDM - Stable |
320.52 - 2,016.07 |
1,168.29 |
239.6% |
| DDM - Multi |
409.01 - 1,935.56 |
668.39 |
94.3% |
ALLUX.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
96.32 |
| Beta |
-0.15 |
| Outstanding shares (mil) |
0.28 |
| Enterprise Value (mil) |
78.59 |
| Market risk premium |
5.82% |
| Cost of Equity |
6.06% |
| Cost of Debt |
5.00% |
| WACC |
5.45% |