As of 2025-11-03, the Intrinsic Value of Osmozis SAS (ALOSM.PA) is 14.67 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 -2.20%.
The range of the Intrinsic Value is 10.00 - 19.16 EUR
Based on its market price of 15.00 EUR and our intrinsic valuation, Osmozis SAS (ALOSM.PA) is overvalued by 2.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (93.17) - (14.69) | (23.10) | -254.0% |
| DCF (Growth 10y) | (9.96) - (44.34) | (13.68) | -191.2% |
| DCF (EBITDA 5y) | 10.00 - 19.16 | 14.67 | -2.2% |
| DCF (EBITDA 10y) | 11.61 - 24.60 | 17.97 | 19.8% |
| Fair Value | 1.55 - 1.55 | 1.55 | -89.69% |
| P/E | 2.64 - 10.26 | 5.99 | -60.1% |
| EV/EBITDA | 8.68 - 18.84 | 15.10 | 0.7% |
| EPV | 2.40 - 4.08 | 3.24 | -78.4% |
| DDM - Stable | 4.16 - 29.28 | 16.72 | 11.5% |
| DDM - Multi | 2.95 - 16.23 | 5.01 | -66.6% |
| 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 | 7.08% |
| Cost of Debt | 5.00% |
| WACC | 6.32% |