As of 2025-05-15, the Intrinsic Value of ADL Partner SA (ALP.PA) is 35.48 EUR. This ALP.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.80 EUR, the upside of ADL Partner SA is 32.40%.
The range of the Intrinsic Value is 29.62 - 45.08 EUR
Based on its market price of 26.80 EUR and our intrinsic valuation, ADL Partner SA (ALP.PA) is undervalued by 32.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 29.62 - 45.08 | 35.48 | 32.4% |
| DCF (Growth 10y) | 31.29 - 46.31 | 37.01 | 38.1% |
| DCF (EBITDA 5y) | 19.52 - 23.96 | 21.18 | -21.0% |
| DCF (EBITDA 10y) | 24.05 - 29.50 | 26.21 | -2.2% |
| Fair Value | 14.46 - 14.46 | 14.46 | -46.06% |
| P/E | 22.86 - 46.75 | 32.99 | 23.1% |
| EV/EBITDA | 23.38 - 38.83 | 31.23 | 16.5% |
| EPV | 39.42 - 50.55 | 44.99 | 67.9% |
| DDM - Stable | 23.28 - 48.39 | 35.83 | 33.7% |
| DDM - Multi | 16.55 - 26.42 | 20.32 | -24.2% |
| Market Cap (mil) | 105.97 |
| Beta | 0.78 |
| Outstanding shares (mil) | 3.95 |
| Enterprise Value (mil) | 88.87 |
| Market risk premium | 5.23% |
| Cost of Equity | 8.04% |
| Cost of Debt | 4.25% |
| WACC | 7.03% |