As of 2024-12-12, the Intrinsic Value of Mgi Digital Technology SA (ALMDG.PA) is
21.40 EUR. This ALMDG.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 14.92 EUR, the upside of Mgi Digital Technology SA is
43.40%.
The range of the Intrinsic Value is 15.35 - 41.67 EUR
21.40 EUR
Intrinsic Value
ALMDG.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
15.35 - 41.67 |
21.40 |
43.4% |
| DCF (Growth 10y) |
22.63 - 63.47 |
32.06 |
114.9% |
| DCF (EBITDA 5y) |
17.92 - 24.19 |
20.43 |
36.9% |
| DCF (EBITDA 10y) |
21.73 - 30.41 |
25.22 |
69.1% |
| Fair Value |
6.66 - 6.66 |
6.66 |
-55.36% |
| P/E |
20.41 - 31.37 |
24.41 |
63.6% |
| EV/EBITDA |
16.66 - 25.68 |
19.96 |
33.8% |
| EPV |
32.16 - 42.35 |
37.25 |
149.7% |
| DDM - Stable |
14.35 - 59.36 |
36.85 |
147.0% |
| DDM - Multi |
18.88 - 61.31 |
28.94 |
94.0% |
ALMDG.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
91.78 |
| Beta |
1.02 |
| Outstanding shares (mil) |
6.15 |
| Enterprise Value (mil) |
71.57 |
| Market risk premium |
5.82% |
| Cost of Equity |
7.76% |
| Cost of Debt |
5.00% |
| WACC |
7.40% |