As of 2024-12-12, the Intrinsic Value of Altarea SCA (ALTA.PA) is
115.98 EUR. This ALTA.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 94.20 EUR, the upside of Altarea SCA is
23.10%.
The range of the Intrinsic Value is 30.61 - 542.79 EUR
115.98 EUR
Intrinsic Value
ALTA.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
30.61 - 542.79 |
115.98 |
23.1% |
| DCF (Growth 10y) |
166.57 - 1,159.85 |
332.63 |
253.1% |
| DCF (EBITDA 5y) |
(23.41) - 58.84 |
16.52 |
-82.5% |
| DCF (EBITDA 10y) |
50.59 - 189.36 |
115.95 |
23.1% |
| Fair Value |
-97.82 - -97.82 |
-97.82 |
-203.84% |
| P/E |
(322.01) - (243.37) |
(277.80) |
-394.9% |
| EV/EBITDA |
325.29 - 832.58 |
676.55 |
618.2% |
| EPV |
49.45 - 93.15 |
71.30 |
-24.3% |
| DDM - Stable |
(186.98) - (675.29) |
(431.14) |
-557.7% |
| DDM - Multi |
(77.65) - (220.51) |
(115.13) |
-222.2% |
ALTA.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,061.85 |
| Beta |
0.81 |
| Outstanding shares (mil) |
21.89 |
| Enterprise Value (mil) |
4,268.05 |
| Market risk premium |
5.82% |
| Cost of Equity |
7.97% |
| Cost of Debt |
4.25% |
| WACC |
5.56% |