As of 2024-12-15, the Intrinsic Value of Mon Courtier Energie SAS (ALMCE.PA) is 13.06 EUR. This ALMCE.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.36 EUR, the upside of Mon Courtier Energie SAS is 105.30%.

The range of the Intrinsic Value is 10.50 - 18.00 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	10.50 - 18.00	13.06	105.3%
DCF (Growth 10y)	11.91 - 20.17	14.73	131.6%
DCF (EBITDA 5y)	16.32 - 19.63	17.92	181.8%
DCF (EBITDA 10y)	16.56 - 20.83	18.57	191.9%
Fair Value	1.82 - 1.82	1.82	-71.43%
P/E	3.24 - 6.23	4.98	-21.7%
EV/EBITDA	4.92 - 10.01	7.28	14.5%
EPV	8.89 - 11.89	10.39	63.3%
DDM - Stable	0.90 - 2.26	1.58	-75.1%
DDM - Multi	7.87 - 15.66	10.51	65.2%