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 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%

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

	12-2024	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%