As of 2024-12-12, the Intrinsic Value of NSC Groupe SA (ALNSC.PA) is
76.32 EUR. This ALNSC.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 61.50 EUR, the upside of NSC Groupe SA is
24.10%.
The range of the Intrinsic Value is 51.75 - 139.20 EUR
76.32 EUR
Intrinsic Value
ALNSC.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
51.75 - 139.20 |
76.32 |
24.1% |
| DCF (Growth 10y) |
66.84 - 164.68 |
94.47 |
53.6% |
| DCF (EBITDA 5y) |
58.08 - 75.27 |
66.01 |
7.3% |
| DCF (EBITDA 10y) |
73.98 - 97.49 |
84.71 |
37.7% |
| Fair Value |
53.48 - 53.48 |
53.48 |
-13.05% |
| P/E |
55.70 - 115.08 |
82.12 |
33.5% |
| EV/EBITDA |
51.69 - 94.54 |
68.94 |
12.1% |
| EPV |
640.17 - 805.50 |
722.84 |
1075.3% |
| DDM - Stable |
113.97 - 422.35 |
268.16 |
336.0% |
| DDM - Multi |
86.86 - 252.35 |
129.49 |
110.5% |
ALNSC.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
28.38 |
| Beta |
0.30 |
| Outstanding shares (mil) |
0.46 |
| Enterprise Value (mil) |
33.04 |
| Market risk premium |
5.82% |
| Cost of Equity |
6.42% |
| Cost of Debt |
5.00% |
| WACC |
5.76% |