As of 2025-07-01, the Intrinsic Value of Prismaflex International SA (ALPRI.PA) is 53.37 EUR. This ALPRI.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.30 EUR, the upside of Prismaflex International SA is 543.00%.
The range of the Intrinsic Value is 34.49 - 109.22 EUR
Based on its market price of 8.30 EUR and our intrinsic valuation, Prismaflex International SA (ALPRI.PA) is undervalued by 543.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 34.49 - 109.22 | 53.37 | 543.0% |
| DCF (Growth 10y) | 50.95 - 146.61 | 75.21 | 806.1% |
| DCF (EBITDA 5y) | 21.29 - 24.08 | 22.25 | 168.1% |
| DCF (EBITDA 10y) | 31.94 - 36.76 | 33.85 | 307.8% |
| Fair Value | 11.34 - 11.34 | 11.34 | 36.65% |
| P/E | 6.66 - 14.83 | 9.93 | 19.6% |
| EV/EBITDA | 7.62 - 16.80 | 10.22 | 23.1% |
| EPV | 30.71 - 39.29 | 35.00 | 321.7% |
| DDM - Stable | 4.54 - 15.69 | 10.11 | 21.8% |
| DDM - Multi | 22.66 - 61.67 | 33.23 | 300.4% |
| Market Cap (mil) | 11.29 |
| Beta | 0.41 |
| Outstanding shares (mil) | 1.36 |
| Enterprise Value (mil) | 21.08 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.80% |
| Cost of Debt | 5.00% |
| WACC | 5.06% |