As of 2026-07-20, the Intrinsic Value of Altarea SCA (ALTA.PA) is 64.74 EUR. This ALTA.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 96.90 EUR, the upside of Altarea SCA is -33.20%.
The range of the Intrinsic Value is (2.93) - 646.14 EUR
Based on its market price of 96.90 EUR and our intrinsic valuation, Altarea SCA (ALTA.PA) is overvalued by 33.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2.93) - 646.14 | 64.74 | -33.2% |
| DCF (Growth 10y) | 45.01 - 1,122.51 | 157.41 | 62.4% |
| DCF (EBITDA 5y) | 154.60 - 286.46 | 215.69 | 122.6% |
| DCF (EBITDA 10y) | 154.51 - 412.08 | 259.81 | 168.1% |
| Fair Value | 8.45 - 8.45 | 8.45 | -91.28% |
| P/E | 4.02 - 60.06 | 26.01 | -73.2% |
| EV/EBITDA | 4.07 - 118.36 | 60.93 | -37.1% |
| EPV | (42.29) - 29.57 | (6.36) | -106.6% |
| DDM - Stable | 3.06 - 8.54 | 5.80 | -94.0% |
| DDM - Multi | 446.44 - 577.22 | 490.91 | 406.6% |
| Market Cap (mil) | 2,264.55 |
| Beta | 1.03 |
| Outstanding shares (mil) | 23.37 |
| Enterprise Value (mil) | 4,460.65 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.50% |
| Cost of Debt | 12.10% |
| WACC | 9.87% |