As of 2024-12-12, the Intrinsic Value of Prodware SA (ALPRO.PA) is
33.22 EUR. This ALPRO.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 9.50 EUR, the upside of Prodware SA is
249.70%.
The range of the Intrinsic Value is 22.45 - 50.76 EUR
33.22 EUR
Intrinsic Value
ALPRO.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
22.45 - 50.76 |
33.22 |
249.7% |
| DCF (Growth 10y) |
39.10 - 77.38 |
53.70 |
465.2% |
| DCF (EBITDA 5y) |
55.83 - 87.17 |
74.55 |
684.8% |
| DCF (EBITDA 10y) |
62.48 - 101.48 |
83.81 |
782.2% |
| Fair Value |
-15.46 - -15.46 |
-15.46 |
-262.74% |
| P/E |
(20.41) - 60.69 |
11.62 |
22.3% |
| EV/EBITDA |
27.91 - 133.47 |
68.39 |
619.9% |
| EPV |
91.34 - 133.79 |
112.56 |
1084.9% |
| DDM - Stable |
(11.92) - (30.19) |
(21.06) |
-321.7% |
| DDM - Multi |
11.67 - 26.85 |
16.68 |
75.6% |
ALPRO.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
72.72 |
| Beta |
-0.14 |
| Outstanding shares (mil) |
7.65 |
| Enterprise Value (mil) |
254.80 |
| Market risk premium |
5.82% |
| Cost of Equity |
14.18% |
| Cost of Debt |
5.39% |
| WACC |
7.33% |