As of 2025-07-12, the Intrinsic Value of 1000mercis SA (ALMIL.PA) is 32.71 EUR. This ALMIL.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.00 EUR, the upside of 1000mercis SA is 9.00%.
The range of the Intrinsic Value is 22.41 - 54.63 EUR
Based on its market price of 30.00 EUR and our intrinsic valuation, 1000mercis SA (ALMIL.PA) is undervalued by 9.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 22.41 - 54.63 | 32.71 | 9.0% |
| DCF (Growth 10y) | 24.58 - 53.76 | 33.95 | 13.2% |
| DCF (EBITDA 5y) | 9.17 - 11.73 | 10.28 | -65.7% |
| DCF (EBITDA 10y) | 13.96 - 17.12 | 15.36 | -48.8% |
| Fair Value | 8.72 - 8.72 | 8.72 | -70.93% |
| P/E | 12.96 - 33.07 | 21.45 | -28.5% |
| EV/EBITDA | 5.33 - 10.51 | 7.56 | -74.8% |
| EPV | 64.79 - 77.21 | 71.00 | 136.7% |
| DDM - Stable | 17.79 - 50.31 | 34.05 | 13.5% |
| DDM - Multi | 11.95 - 26.18 | 16.40 | -45.3% |
| Market Cap (mil) | 67.50 |
| Beta | 0.30 |
| Outstanding shares (mil) | 2.25 |
| Enterprise Value (mil) | 89.36 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.99% |
| Cost of Debt | 5.00% |
| WACC | 6.05% |