As of 2024-12-11, the Intrinsic Value of Tivoly SA (ALTIV.PA) is
91.52 EUR. This ALTIV.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 42.05 EUR, the upside of Tivoly SA is
117.60%.
The range of the Intrinsic Value is 52.53 - 289.28 EUR
91.52 EUR
Intrinsic Value
ALTIV.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
52.53 - 289.28 |
91.52 |
117.6% |
| DCF (Growth 10y) |
62.99 - 315.98 |
105.02 |
149.7% |
| DCF (EBITDA 5y) |
46.58 - 60.11 |
53.01 |
26.1% |
| DCF (EBITDA 10y) |
56.82 - 78.67 |
66.85 |
59.0% |
| Fair Value |
6.44 - 6.44 |
6.44 |
-84.68% |
| P/E |
18.27 - 40.22 |
30.08 |
-28.5% |
| EV/EBITDA |
41.79 - 72.59 |
56.71 |
34.9% |
| EPV |
40.98 - 65.00 |
52.99 |
26.0% |
| DDM - Stable |
10.72 - 42.65 |
26.68 |
-36.5% |
| DDM - Multi |
58.29 - 164.91 |
84.45 |
100.8% |
ALTIV.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
46.68 |
| Beta |
0.74 |
| Outstanding shares (mil) |
1.11 |
| Enterprise Value (mil) |
56.63 |
| Market risk premium |
5.23% |
| Cost of Equity |
8.52% |
| Cost of Debt |
5.32% |
| WACC |
7.02% |