As of 2024-12-12, the Intrinsic Value of 1000mercis SA (ALMIL.PA) is
39.85 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
32.80%.
The range of the Intrinsic Value is 26.23 - 72.99 EUR
39.85 EUR
Intrinsic Value
ALMIL.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
26.23 - 72.99 |
39.85 |
32.8% |
| DCF (Growth 10y) |
28.70 - 71.71 |
41.29 |
37.6% |
| DCF (EBITDA 5y) |
8.55 - 9.57 |
9.00 |
-70.0% |
| DCF (EBITDA 10y) |
14.09 - 16.00 |
14.98 |
-50.1% |
| Fair Value |
9.09 - 9.09 |
9.09 |
-69.71% |
| P/E |
12.44 - 29.98 |
22.17 |
-26.1% |
| EV/EBITDA |
6.31 - 19.59 |
10.10 |
-66.3% |
| EPV |
73.07 - 89.36 |
81.22 |
170.7% |
| DDM - Stable |
20.52 - 70.55 |
45.53 |
51.8% |
| DDM - Multi |
13.97 - 37.35 |
20.34 |
-32.2% |
ALMIL.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
64.80 |
| Beta |
0.27 |
| Outstanding shares (mil) |
2.16 |
| Enterprise Value (mil) |
86.65 |
| Market risk premium |
5.82% |
| Cost of Equity |
6.26% |
| Cost of Debt |
5.00% |
| WACC |
5.58% |