The Discounted Cash Flow (DCF) valuation of Streamwide SA (ALSTW.PA) is 20.27 EUR. With the latest stock price at 43.50 EUR, the upside of Streamwide SA based on DCF is -53.4%.
Based on the latest price of 43.50 EUR and our DCF valuation, Streamwide SA (ALSTW.PA) is a sell. Selling ALSTW.PA stocks now will result in a potential gain of 53.4%.
Range | Selected | |
WACC / Discount Rate | 6.9% - 10.3% | 8.6% |
Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
Fair Price | 13.71 - 46 | 20.27 |
Upside | -68.5% - 5.7% | -53.4% |
(EUR in millions) | Projections | |||||
12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
Revenue | 21 | 25 | 27 | 30 | 33 | 37 |
% Growth | 8% | 19% | 7% | 11% | 13% | 10% |
Cost of goods sold | 0 | 0 | 0 | 0 | 0 | 0 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Selling, G&A expenses | (10) | (12) | (13) | (15) | (17) | (18) |
% of Revenue | 50% | 50% | 50% | 50% | 50% | 50% |
Research & Development | (0) | (0) | (0) | (0) | (0) | (0) |
% of Revenue | 1% | 1% | 1% | 1% | 1% | 1% |
Net interest & other expenses | (4) | (5) | (6) | (6) | (7) | (8) |
% of Revenue | 21% | 21% | 21% | 21% | 21% | 21% |
Tax expense | (1) | (2) | (2) | (2) | (2) | (2) |
Tax rate | 22% | 22% | 22% | 22% | 22% | 22% |
Net profit | 5 | 6 | 6 | 7 | 7 | 8 |
% Margin | 22% | 22% | 22% | 22% | 22% | 22% |