As of 2024-12-13, the Intrinsic Value of Metavisio SA (ALTHO.PA) is
862.86 EUR. This ALTHO.PA valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 0.19 EUR, the upside of Metavisio SA is
457,894.00%.
The range of the Intrinsic Value is 572.40 - 938.72 EUR
862.86 EUR
Intrinsic Value
ALTHO.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(10,752.45) - (3,963.83) |
(5,750.19) |
-3052215.5% |
| DCF (Growth 10y) |
(277,470.18) - (765,744.82) |
(406,007.38) |
-215502954.2% |
| DCF (EBITDA 5y) |
572.40 - 938.72 |
862.86 |
457894.0% |
| DCF (EBITDA 10y) |
136,043.39 - 202,637.99 |
187,125.20 |
99323255.6% |
| Fair Value |
0.16 - 0.16 |
0.16 |
-12.44% |
| P/E |
0.35 - 7.76 |
3.60 |
1812.2% |
| EV/EBITDA |
(0.05) - 7.08 |
3.57 |
1794.9% |
| EPV |
2.30 - 2.52 |
2.41 |
1179.6% |
| DDM - Stable |
0.17 - 0.38 |
0.27 |
45.0% |
| DDM - Multi |
708.12 - 1,344.46 |
935.74 |
496577.5% |
ALTHO.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6.14 |
| Beta |
-0.37 |
| Outstanding shares (mil) |
32.59 |
| Enterprise Value (mil) |
29.26 |
| Market risk premium |
5.82% |
| Cost of Equity |
14.89% |
| Cost of Debt |
5.00% |
| WACC |
6.62% |