As of 2024-12-12, the Intrinsic Value of Envea SA (ALTEV.PA) is
95.23 EUR. This ALTEV.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 167.50 EUR, the upside of Envea SA is
-43.10%.
The range of the Intrinsic Value is 71.22 - 152.68 EUR
95.23 EUR
Intrinsic Value
ALTEV.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
71.22 - 152.68 |
95.23 |
-43.1% |
| DCF (Growth 10y) |
108.68 - 233.01 |
145.50 |
-13.1% |
| DCF (EBITDA 5y) |
70.56 - 95.82 |
75.84 |
-54.7% |
| DCF (EBITDA 10y) |
100.37 - 140.01 |
110.59 |
-34.0% |
| Fair Value |
47.93 - 47.93 |
47.93 |
-71.39% |
| P/E |
96.97 - 210.44 |
150.94 |
-9.9% |
| EV/EBITDA |
47.57 - 129.68 |
74.62 |
-55.5% |
| EPV |
175.27 - 222.44 |
198.85 |
18.7% |
| DDM - Stable |
81.07 - 248.72 |
164.90 |
-1.6% |
| DDM - Multi |
81.88 - 195.36 |
115.41 |
-31.1% |
ALTEV.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
283.07 |
| Beta |
0.73 |
| Outstanding shares (mil) |
1.69 |
| Enterprise Value (mil) |
269.79 |
| Market risk premium |
5.23% |
| Cost of Equity |
7.84% |
| Cost of Debt |
5.00% |
| WACC |
7.76% |