As of 2024-12-12, the Intrinsic Value of Osmozis SAS (ALOSM.PA) is
15.07 EUR. This ALOSM.PA valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 15.00 EUR, the upside of Osmozis SAS is
0.40%.
The range of the Intrinsic Value is 13.02 - 18.51 EUR
15.07 EUR
Intrinsic Value
ALOSM.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(188.74) - (18.91) |
(31.66) |
-311.0% |
| DCF (Growth 10y) |
(12.22) - (91.03) |
(18.17) |
-221.1% |
| DCF (EBITDA 5y) |
13.02 - 18.51 |
15.07 |
0.4% |
| DCF (EBITDA 10y) |
16.69 - 25.69 |
20.13 |
34.2% |
| Fair Value |
1.55 - 1.55 |
1.55 |
-89.69% |
| P/E |
2.13 - 8.43 |
4.52 |
-69.8% |
| EV/EBITDA |
10.19 - 20.29 |
15.38 |
2.6% |
| EPV |
3.97 - 6.46 |
5.21 |
-65.2% |
| DDM - Stable |
5.94 - 98.78 |
52.36 |
249.1% |
| DDM - Multi |
4.44 - 58.23 |
8.29 |
-44.7% |
ALOSM.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
45.00 |
| Beta |
-0.28 |
| Outstanding shares (mil) |
3.00 |
| Enterprise Value (mil) |
54.62 |
| Market risk premium |
5.82% |
| Cost of Equity |
5.16% |
| Cost of Debt |
5.00% |
| WACC |
4.87% |