As of 2025-07-12, the Intrinsic Value of Altarea SCA (ALTA.PA) is 138.51 EUR. This ALTA.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 100.00 EUR, the upside of Altarea SCA is 38.50%.
The range of the Intrinsic Value is 39.67 - 1,003.66 EUR
Based on its market price of 100.00 EUR and our intrinsic valuation, Altarea SCA (ALTA.PA) is undervalued by 38.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 39.67 - 1,003.66 | 138.51 | 38.5% |
| DCF (Growth 10y) | 25.64 - 775.79 | 103.00 | 3.0% |
| DCF (EBITDA 5y) | 6.76 - 37.67 | 16.28 | -83.7% |
| DCF (EBITDA 10y) | 14.72 - 50.73 | 26.77 | -73.2% |
| Fair Value | 1.38 - 1.38 | 1.38 | -98.62% |
| P/E | 2.72 - 42.08 | 18.51 | -81.5% |
| EV/EBITDA | 46.82 - 793.77 | 353.79 | 253.8% |
| EPV | 59.97 - 103.68 | 81.82 | -18.2% |
| DDM - Stable | 2.78 - 11.18 | 6.98 | -93.0% |
| DDM - Multi | 218.41 - 287.03 | 237.17 | 137.2% |
| Market Cap (mil) | 2,206.00 |
| Beta | 0.32 |
| Outstanding shares (mil) | 22.06 |
| Enterprise Value (mil) | 4,170.90 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.10% |
| Cost of Debt | 4.25% |
| WACC | 5.67% |