ALREA.PA
Realites SA
Price:  
1.70 
EUR
Volume:  
1.00
France | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ALREA.PA Intrinsic Value

24,559.30 %
Upside

As of 2024-12-11, the Intrinsic Value of Realites SA (ALREA.PA) is 419.21 EUR. This ALREA.PA valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 1.70 EUR, the upside of Realites SA is 24,559.30%.

The range of the Intrinsic Value is 208.38 - 2,024.75 EUR

1.70 EUR
Stock Price
419.21 EUR
Intrinsic Value
Intrinsic Value Details

ALREA.PA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (73.20) - (9.66) (65.83) -3972.3%
DCF (Growth 10y) 208.38 - 2,024.75 419.21 24559.3%
DCF (EBITDA 5y) (34.97) - (19.82) (1,234.50) -123450.0%
DCF (EBITDA 10y) 5.11 - 25.97 10.91 541.8%
Fair Value -173.59 - -173.59 -173.59 -10,311.37%
P/E (96.66) - 5.57 (57.04) -3455.1%
EV/EBITDA (103.68) - (41.54) (75.32) -4530.7%
EPV 40.09 - 42.61 41.35 2332.5%
DDM - Stable (66.63) - (233.49) (150.06) -8926.9%
DDM - Multi 18.66 - 59.34 29.39 1628.7%

ALREA.PA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8.07
Beta -2.51
Outstanding shares (mil) 4.74
Enterprise Value (mil) 390.21
Market risk premium 5.82%
Cost of Equity 16.18%
Cost of Debt 5.00%
WACC 4.36%