As of 2024-12-12, the Intrinsic Value of Evolis SA (ALTVO.PA) is 50.38 EUR. This ALTVO.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.75 EUR, the upside of Evolis SA is 15.20%.

The range of the Intrinsic Value is 38.04 - 79.89 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	38.04 - 79.89	50.38	15.2%
DCF (Growth 10y)	46.46 - 95.82	61.14	39.7%
DCF (EBITDA 5y)	41.28 - 56.72	47.47	8.5%
DCF (EBITDA 10y)	49.04 - 70.78	57.78	32.1%
Fair Value	74.92 - 74.92	74.92	71.25%
P/E	45.91 - 75.29	56.99	30.3%
EV/EBITDA	36.37 - 50.82	42.38	-3.1%
EPV	29.93 - 41.57	35.75	-18.3%
DDM - Stable	24.32 - 74.90	49.61	13.4%
DDM - Multi	34.22 - 76.46	46.70	6.7%