What is the intrinsic value of ALREW.PA?

As of 2026-04-11, the Intrinsic Value of Reworld Media SA (ALREW.PA) is 6.49 EUR. This ALREW.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.64 EUR, the upside of Reworld Media SA is 295.50%.

The range of the Intrinsic Value is 5.16 - 8.55 EUR

Is ALREW.PA undervalued or overvalued?

Based on its market price of 1.64 EUR and our intrinsic valuation, Reworld Media SA (ALREW.PA) is undervalued by 295.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	5.16 - 8.55	6.49	295.5%
DCF (Growth 10y)	5.59 - 8.85	6.88	319.2%
DCF (EBITDA 5y)	2.85 - 3.87	3.43	108.8%
DCF (EBITDA 10y)	3.96 - 5.20	4.61	180.7%
Fair Value	9.86 - 9.86	9.86	500.47%
P/E	3.34 - 5.86	4.92	199.5%
EV/EBITDA	2.05 - 3.86	2.61	59.0%
EPV	9.04 - 12.22	10.63	547.5%
DDM - Stable	1.85 - 4.07	2.96	80.3%
DDM - Multi	1.80 - 3.36	2.37	44.4%