As of 2024-12-14, the Intrinsic Value of Piscines Desjoyaux SA (ALPDX.PA) is
25.03 EUR. This ALPDX.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 12.65 EUR, the upside of Piscines Desjoyaux SA is
97.90%.
The range of the Intrinsic Value is 19.51 - 37.02 EUR
25.03 EUR
Intrinsic Value
ALPDX.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
19.51 - 37.02 |
25.03 |
97.9% |
| DCF (Growth 10y) |
21.15 - 39.87 |
27.08 |
114.1% |
| DCF (EBITDA 5y) |
20.10 - 24.53 |
22.03 |
74.2% |
| DCF (EBITDA 10y) |
22.15 - 29.75 |
25.41 |
100.8% |
| Fair Value |
34.54 - 34.54 |
34.54 |
173.05% |
| P/E |
13.13 - 18.13 |
14.09 |
11.4% |
| EV/EBITDA |
16.16 - 28.55 |
19.98 |
57.9% |
| EPV |
42.31 - 72.85 |
57.58 |
355.2% |
| DDM - Stable |
7.67 - 22.10 |
14.88 |
17.6% |
| DDM - Multi |
9.11 - 22.53 |
13.21 |
4.4% |
ALPDX.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
113.53 |
| Beta |
0.54 |
| Outstanding shares (mil) |
8.97 |
| Enterprise Value (mil) |
85.11 |
| Market risk premium |
5.82% |
| Cost of Equity |
9.62% |
| Cost of Debt |
4.25% |
| WACC |
7.73% |