As of 2025-10-20, the Intrinsic Value of Moulinvest SA (ALMOU.PA) is 50.34 EUR. This ALMOU.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.20 EUR, the upside of Moulinvest SA is 137.40%.
The range of the Intrinsic Value is 29.76 - 151.57 EUR
Based on its market price of 21.20 EUR and our intrinsic valuation, Moulinvest SA (ALMOU.PA) is undervalued by 137.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 29.76 - 151.57 | 50.34 | 137.4% |
| DCF (Growth 10y) | 43.48 - 203.94 | 70.66 | 233.3% |
| DCF (EBITDA 5y) | 34.98 - 59.07 | 47.39 | 123.5% |
| DCF (EBITDA 10y) | 45.20 - 75.29 | 60.31 | 184.5% |
| Fair Value | 12.00 - 12.00 | 12.00 | -43.41% |
| P/E | 2.84 - 7.34 | 4.38 | -79.4% |
| EV/EBITDA | 23.25 - 48.72 | 36.21 | 70.8% |
| EPV | 91.91 - 112.02 | 101.96 | 381.0% |
| DDM - Stable | 6.57 - 30.17 | 18.37 | -13.4% |
| DDM - Multi | 26.25 - 91.23 | 40.48 | 90.9% |
| Market Cap (mil) | 65.30 |
| Beta | 0.32 |
| Outstanding shares (mil) | 3.08 |
| Enterprise Value (mil) | 73.38 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.27% |
| Cost of Debt | 5.00% |
| WACC | 5.28% |