As of 2024-12-15, the Intrinsic Value of Pharmasimple SA (ALPHS.PA) is
2.75 EUR. This ALPHS.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 0.01 EUR, the upside of Pharmasimple SA is
21,233.90%.
The range of the Intrinsic Value is 1.99 - 4.27 EUR
ALPHS.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
1.99 - 4.27 |
2.75 |
21233.9% |
| DCF (Growth 10y) |
9.58 - 18.09 |
12.42 |
96207.2% |
| Fair Value |
-0.79 - -0.79 |
-0.79 |
-6,205.15% |
| EPV |
7.99 - 8.04 |
8.01 |
62018.1% |
| DDM - Stable |
(1.25) - (2.85) |
(2.05) |
-15964.0% |
| DDM - Multi |
1.42 - 2.54 |
1.82 |
14023.4% |
ALPHS.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
0.12 |
| Beta |
0.79 |
| Outstanding shares (mil) |
9.65 |
| Enterprise Value (mil) |
4.31 |
| Market risk premium |
5.82% |
| Cost of Equity |
8.91% |
| Cost of Debt |
5.00% |
| WACC |
5.06% |