As of 2025-07-04, the Intrinsic Value of Plant Advanced Technologies PAT SA (ALPAT.PA) is 15.83 EUR. This ALPAT.PA valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 9.58 EUR, the upside of Plant Advanced Technologies PAT SA is 65.30%.
The range of the Intrinsic Value is 14.64 - 17.08 EUR
Based on its market price of 9.58 EUR and our intrinsic valuation, Plant Advanced Technologies PAT SA (ALPAT.PA) is undervalued by 65.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (454.60) - (42.14) | (72.04) | -852.0% |
| DCF (Growth 10y) | (39.72) - (387.79) | (65.05) | -779.0% |
| DCF (EBITDA 5y) | 14.64 - 17.08 | 15.83 | 65.3% |
| DCF (EBITDA 10y) | 29.96 - 37.35 | 33.49 | 249.6% |
| Fair Value | 20.87 - 20.87 | 20.87 | 117.88% |
| P/E | 8.38 - 19.02 | 13.02 | 35.9% |
| EV/EBITDA | 8.97 - 13.35 | 10.68 | 11.4% |
| EPV | 1.38 - 2.91 | 2.15 | -77.6% |
| DDM - Stable | 14.61 - 124.53 | 69.57 | 626.2% |
| DDM - Multi | 9.26 - 62.22 | 16.20 | 69.1% |
| Market Cap (mil) | 10.73 |
| Beta | 0.01 |
| Outstanding shares (mil) | 1.12 |
| Enterprise Value (mil) | 15.26 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.10% |
| Cost of Debt | 5.00% |
| WACC | 5.52% |