As of 2024-12-13, the Intrinsic Value of Omer Decugis & Cie SA (ALODC.PA) is
30.30 EUR. This ALODC.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 4.24 EUR, the upside of Omer Decugis & Cie SA is
614.70%.
The range of the Intrinsic Value is 21.08 - 53.52 EUR
30.30 EUR
Intrinsic Value
ALODC.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
21.08 - 53.52 |
30.30 |
614.7% |
| DCF (Growth 10y) |
38.28 - 91.44 |
53.45 |
1160.7% |
| DCF (EBITDA 5y) |
15.67 - 18.47 |
17.04 |
301.9% |
| DCF (EBITDA 10y) |
27.13 - 32.45 |
29.69 |
600.1% |
| Fair Value |
-2.09 - -2.09 |
-2.09 |
-149.29% |
| P/E |
(3.75) - 2.95 |
(0.69) |
-116.2% |
| EV/EBITDA |
(2.43) - 4.29 |
0.82 |
-80.6% |
| EPV |
(4.31) - (4.97) |
(4.64) |
-209.4% |
| DDM - Stable |
(4.76) - (14.97) |
(9.86) |
-332.6% |
| DDM - Multi |
19.85 - 48.34 |
28.12 |
563.3% |
ALODC.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
36.23 |
| Beta |
0.26 |
| Outstanding shares (mil) |
8.54 |
| Enterprise Value (mil) |
49.06 |
| Market risk premium |
5.82% |
| Cost of Equity |
6.33% |
| Cost of Debt |
5.00% |
| WACC |
5.70% |