As of 2024-12-14, the Intrinsic Value of Ucar SA (ALUCR.PA) is
28.17 EUR. This ALUCR.PA valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 59.15 EUR, the upside of Ucar SA is
-52.40%.
The range of the Intrinsic Value is 14.75 - 183.48 EUR
28.17 EUR
Intrinsic Value
ALUCR.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(83.00) - (7.38) |
(13.39) |
-122.6% |
| DCF (Growth 10y) |
14.75 - 183.48 |
28.17 |
-52.4% |
| DCF (EBITDA 5y) |
10.39 - 15.07 |
11.45 |
-80.6% |
| DCF (EBITDA 10y) |
13.09 - 19.55 |
14.80 |
-75.0% |
| Fair Value |
-5.72 - -5.72 |
-5.72 |
-109.67% |
| P/E |
(8.08) - (12.61) |
(10.95) |
-118.5% |
| EV/EBITDA |
2.77 - 28.62 |
13.01 |
-78.0% |
| EPV |
(41.69) - (56.19) |
(48.94) |
-182.7% |
| DDM - Stable |
(23.48) - (237.39) |
(130.44) |
-320.5% |
| DDM - Multi |
3.64 - 29.27 |
6.53 |
-89.0% |
ALUCR.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
102.92 |
| Beta |
0.05 |
| Outstanding shares (mil) |
1.74 |
| Enterprise Value (mil) |
102.39 |
| Market risk premium |
5.23% |
| Cost of Equity |
5.48% |
| Cost of Debt |
5.00% |
| WACC |
5.14% |