As of 2025-11-28, the Intrinsic Value of Prodware SA (ALPRO.PA) is 45.71 EUR. This ALPRO.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.80 EUR, the upside of Prodware SA is 64.40%.
The range of the Intrinsic Value is 37.35 - 56.96 EUR
Based on its market price of 27.80 EUR and our intrinsic valuation, Prodware SA (ALPRO.PA) is undervalued by 64.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 37.35 - 56.96 | 45.71 | 64.4% |
| DCF (Growth 10y) | 72.14 - 102.38 | 85.07 | 206.0% |
| DCF (EBITDA 5y) | 89.88 - 136.84 | 116.14 | 317.8% |
| DCF (EBITDA 10y) | 104.89 - 156.48 | 132.46 | 376.5% |
| Fair Value | 9.54 - 9.54 | 9.54 | -65.67% |
| P/E | 27.18 - 81.22 | 48.00 | 72.7% |
| EV/EBITDA | 56.05 - 108.65 | 80.83 | 190.7% |
| EPV | 126.83 - 154.04 | 140.43 | 405.2% |
| DDM - Stable | 9.28 - 18.02 | 13.65 | -50.9% |
| DDM - Multi | 19.72 - 31.39 | 24.35 | -12.4% |
| Market Cap (mil) | 212.67 |
| Beta | 0.55 |
| Outstanding shares (mil) | 7.65 |
| Enterprise Value (mil) | 435.32 |
| Market risk premium | 5.82% |
| Cost of Equity | 12.47% |
| Cost of Debt | 6.59% |
| WACC | 8.35% |