As of 2025-07-14, the Intrinsic Value of Streamwide SA (ALSTW.PA) is 35.60 EUR. This ALSTW.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.80 EUR, the upside of Streamwide SA is -18.70%.
The range of the Intrinsic Value is 20.11 - 331.75 EUR
Based on its market price of 43.80 EUR and our intrinsic valuation, Streamwide SA (ALSTW.PA) is overvalued by 18.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.11 - 331.75 | 35.60 | -18.7% |
| DCF (Growth 10y) | 35.35 - 607.66 | 63.91 | 45.9% |
| DCF (EBITDA 5y) | 57.24 - 90.95 | 71.26 | 62.7% |
| DCF (EBITDA 10y) | 62.45 - 107.53 | 80.79 | 84.5% |
| Fair Value | 42.00 - 42.00 | 42.00 | -4.11% |
| P/E | 48.02 - 55.82 | 52.96 | 20.9% |
| EV/EBITDA | 45.29 - 104.85 | 72.49 | 65.5% |
| EPV | 25.50 - 37.26 | 31.38 | -28.4% |
| DDM - Stable | 22.77 - 348.65 | 185.71 | 324.0% |
| DDM - Multi | 35.07 - 429.66 | 65.63 | 49.8% |
| Market Cap (mil) | 122.64 |
| Beta | 0.33 |
| Outstanding shares (mil) | 2.80 |
| Enterprise Value (mil) | 118.52 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.79% |
| Cost of Debt | 4.25% |
| WACC | 6.51% |