As of 2024-12-14, the Intrinsic Value of Bio-UV Group SA (ALTUV.PA) is
3.92 EUR. This ALTUV.PA valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 1.71 EUR, the upside of Bio-UV Group SA is
129.00%.
The range of the Intrinsic Value is 3.15 - 5.13 EUR
ALTUV.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(2.93) - (2.46) |
(2.61) |
-252.2% |
| DCF (Growth 10y) |
(1.75) - (1.10) |
(1.55) |
-190.6% |
| DCF (EBITDA 5y) |
3.15 - 5.13 |
3.92 |
129.0% |
| DCF (EBITDA 10y) |
8.59 - 13.23 |
10.41 |
508.0% |
| Fair Value |
-0.36 - -0.36 |
-0.36 |
-120.88% |
| P/E |
(0.98) - 1.11 |
(0.13) |
-107.8% |
| EV/EBITDA |
1.43 - 4.13 |
2.46 |
43.8% |
| EPV |
4.23 - 5.06 |
4.64 |
171.2% |
| DDM - Stable |
(0.45) - (1.10) |
(0.78) |
-145.3% |
| DDM - Multi |
1.52 - 2.98 |
2.02 |
18.2% |
ALTUV.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
17.35 |
| Beta |
0.45 |
| Outstanding shares (mil) |
10.13 |
| Enterprise Value (mil) |
39.56 |
| Market risk premium |
5.82% |
| Cost of Equity |
11.49% |
| Cost of Debt |
5.00% |
| WACC |
6.73% |