As of 2024-12-11, the Intrinsic Value of MR Bricolage SA (ALMRB.PA) is
23.21 EUR. This ALMRB.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 7.48 EUR, the upside of MR Bricolage SA is
210.40%.
The range of the Intrinsic Value is 18.78 - 30.22 EUR
23.21 EUR
Intrinsic Value
ALMRB.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
18.78 - 30.22 |
23.21 |
210.4% |
| DCF (Growth 10y) |
21.83 - 34.15 |
26.63 |
256.0% |
| DCF (EBITDA 5y) |
11.88 - 15.72 |
13.73 |
83.6% |
| DCF (EBITDA 10y) |
16.03 - 20.88 |
18.30 |
144.6% |
| Fair Value |
38.72 - 38.72 |
38.72 |
417.65% |
| P/E |
16.48 - 28.44 |
18.19 |
143.2% |
| EV/EBITDA |
7.96 - 16.26 |
11.55 |
54.4% |
| EPV |
79.92 - 106.79 |
93.35 |
1148.1% |
| DDM - Stable |
8.79 - 18.34 |
13.56 |
81.3% |
| DDM - Multi |
10.50 - 17.96 |
13.33 |
78.2% |
ALMRB.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
76.54 |
| Beta |
0.60 |
| Outstanding shares (mil) |
10.23 |
| Enterprise Value (mil) |
111.05 |
| Market risk premium |
5.82% |
| Cost of Equity |
10.47% |
| Cost of Debt |
4.25% |
| WACC |
7.09% |