As of 2024-12-15, the Intrinsic Value of Poujoulat SA (ALPJT.PA) is
14.49 EUR. This ALPJT.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 10.15 EUR, the upside of Poujoulat SA is
42.80%.
The range of the Intrinsic Value is 9.08 - 23.19 EUR
14.49 EUR
Intrinsic Value
ALPJT.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
9.08 - 23.19 |
14.49 |
42.8% |
| DCF (Growth 10y) |
16.38 - 33.39 |
22.92 |
125.8% |
| DCF (EBITDA 5y) |
20.49 - 28.69 |
23.80 |
134.5% |
| DCF (EBITDA 10y) |
23.92 - 33.42 |
27.84 |
174.3% |
| Fair Value |
29.45 - 29.45 |
29.45 |
190.16% |
| P/E |
11.95 - 20.75 |
16.77 |
65.2% |
| EV/EBITDA |
5.06 - 29.85 |
16.18 |
59.4% |
| EPV |
188.67 - 227.37 |
208.02 |
1949.4% |
| DDM - Stable |
11.15 - 24.98 |
18.07 |
78.0% |
| DDM - Multi |
19.68 - 34.56 |
25.10 |
147.3% |
ALPJT.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
79.58 |
| Beta |
0.41 |
| Outstanding shares (mil) |
7.84 |
| Enterprise Value (mil) |
183.54 |
| Market risk premium |
5.82% |
| Cost of Equity |
6.82% |
| Cost of Debt |
5.00% |
| WACC |
5.02% |