As of 2024-12-14, the Intrinsic Value of Stradim Espace Finance SA (ALSAS.PA) is
15.54 EUR. This ALSAS.PA valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 5.60 EUR, the upside of Stradim Espace Finance SA is
177.50%.
The range of the Intrinsic Value is 11.10 - 19.66 EUR
15.54 EUR
Intrinsic Value
ALSAS.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(44.30) - (20.68) |
(26.27) |
-569.1% |
| DCF (Growth 10y) |
(14.18) - (23.09) |
(16.29) |
-390.9% |
| DCF (EBITDA 5y) |
11.10 - 19.66 |
15.54 |
177.5% |
| DCF (EBITDA 10y) |
18.31 - 31.08 |
24.79 |
342.7% |
| Fair Value |
6.13 - 6.13 |
6.13 |
9.55% |
| P/E |
6.80 - 12.61 |
9.71 |
73.5% |
| EV/EBITDA |
0.57 - 5.62 |
3.58 |
-36.1% |
| EPV |
14.69 - 19.70 |
17.19 |
207.0% |
| DDM - Stable |
4.97 - 17.76 |
11.36 |
102.9% |
| DDM - Multi |
23.84 - 67.01 |
35.27 |
529.9% |
ALSAS.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
19.26 |
| Beta |
0.32 |
| Outstanding shares (mil) |
3.44 |
| Enterprise Value (mil) |
65.43 |
| Market risk premium |
5.82% |
| Cost of Equity |
8.47% |
| Cost of Debt |
5.00% |
| WACC |
4.61% |