As of 2025-07-13, the Intrinsic Value of Realites SA (ALREA.PA) is 349.12 EUR. This ALREA.PA valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 1.07 EUR, the upside of Realites SA is 32,527.90%.
The range of the Intrinsic Value is 165.29 - 2,020.18 EUR
Based on its market price of 1.07 EUR and our intrinsic valuation, Realites SA (ALREA.PA) is undervalued by 32,527.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (74.02) - (9.37) | (67.62) | -6419.5% |
| DCF (Growth 10y) | 165.29 - 2,020.18 | 349.12 | 32527.9% |
| DCF (EBITDA 5y) | (7.27) - 14.54 | 3.62 | 238.5% |
| DCF (EBITDA 10y) | 42.66 - 72.48 | 57.54 | 5277.5% |
| Fair Value | -171.96 - -171.96 | -171.96 | -16,171.15% |
| P/E | (118.18) - 12.37 | (64.75) | -6151.8% |
| EV/EBITDA | (115.80) - (17.28) | (74.25) | -7039.1% |
| EPV | 43.39 - 44.66 | 44.03 | 4014.5% |
| DDM - Stable | (63.00) - (339.91) | (201.45) | -18927.5% |
| DDM - Multi | 17.68 - 90.53 | 31.37 | 2831.4% |
| Market Cap (mil) | 5.13 |
| Beta | -2.27 |
| Outstanding shares (mil) | 4.79 |
| Enterprise Value (mil) | 387.27 |
| Market risk premium | 5.82% |
| Cost of Equity | 15.23% |
| Cost of Debt | 5.00% |
| WACC | 4.25% |