ALNSE.PA
NSE SA
Price:  
28.60 
EUR
Volume:  
9.00
France | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ALNSE.PA Intrinsic Value

-16.00 %
Upside

As of 2024-12-13, the Intrinsic Value of NSE SA (ALNSE.PA) is 24.02 EUR. This ALNSE.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.60 EUR, the upside of NSE SA is -16.00%.

The range of the Intrinsic Value is 14.50 - 65.22 EUR

28.60 EUR
Stock Price
24.02 EUR
Intrinsic Value
Intrinsic Value Details

ALNSE.PA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 14.50 - 65.22 24.02 -16.0%
DCF (Growth 10y) 13.32 - 53.39 20.92 -26.8%
DCF (EBITDA 5y) 17.99 - 25.89 22.12 -22.7%
DCF (EBITDA 10y) 17.73 - 27.34 22.40 -21.7%
Fair Value 39.03 - 39.03 39.03 36.48%
P/E 26.17 - 65.01 42.36 48.1%
EV/EBITDA 19.43 - 30.80 25.31 -11.5%
EPV 20.42 - 31.25 25.83 -9.7%
DDM - Stable 16.28 - 85.04 50.66 77.1%
DDM - Multi 17.47 - 70.85 28.02 -2.0%

ALNSE.PA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 90.80
Beta -0.20
Outstanding shares (mil) 3.17
Enterprise Value (mil) 91.57
Market risk premium 5.82%
Cost of Equity 7.18%
Cost of Debt 4.25%
WACC 6.90%