ALSTW.PA
Streamwide SA
Price:  
43.5 
EUR
Volume:  
1,127
France | Software

ALSTW.PA DCF Valuation - Growth Exit 5Y

-53.4 %
Upside

What is the DCF valuation of ALSTW.PA?

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%.

Is ALSTW.PA a buy or a sell?

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 Rate6.9% - 10.3%8.6%
Long-term Growth Rate 3.0% - 5.0%4.0%
Fair Price13.71 - 4620.27
Upside-68.5% - 5.7%-53.4%
43.50 EUR
Stock Price
20.27 EUR
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

ALSTW.PA DCF Valuation: Revenue & Expenses Forecast

(EUR in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue212527303337
% Growth
8%19%7%11%13%10%
Cost of goods sold000000
% of Revenue0%0%0%0%0%0%
Selling, G&A expenses(10)(12)(13)(15)(17)(18)
% of Revenue50%50%50%50%50%50%
Research & Development(0)(0)(0)(0)(0)(0)
% of Revenue1%1%1%1%1%1%
Net interest & other expenses(4)(5)(6)(6)(7)(8)
% of Revenue21%21%21%21%21%21%
Tax expense(1)(2)(2)(2)(2)(2)
Tax rate22%22%22%22%22%22%
Net profit566778
% Margin22%22%22%22%22%22%