As of 2025-05-16, the Intrinsic Value of Umanis SA (ALUMS.PA) is 23.05 EUR. This ALUMS.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.15 EUR, the upside of Umanis SA is 34.40%.
The range of the Intrinsic Value is 14.81 - 51.70 EUR
Based on its market price of 17.15 EUR and our intrinsic valuation, Umanis SA (ALUMS.PA) is undervalued by 34.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.81 - 51.70 | 23.05 | 34.4% |
| DCF (Growth 10y) | 19.24 - 63.00 | 29.08 | 69.6% |
| DCF (EBITDA 5y) | 10.01 - 11.96 | 10.70 | -37.6% |
| DCF (EBITDA 10y) | 14.15 - 17.72 | 15.55 | -9.3% |
| Fair Value | 9.46 - 9.46 | 9.46 | -44.81% |
| P/E | 12.47 - 18.14 | 14.26 | -16.9% |
| EV/EBITDA | 8.14 - 12.07 | 9.28 | -45.9% |
| EPV | 13.14 - 18.18 | 15.66 | -8.7% |
| DDM - Stable | 7.29 - 27.85 | 17.57 | 2.5% |
| DDM - Multi | 9.87 - 29.89 | 14.92 | -13.0% |
| Market Cap (mil) | 317.45 |
| Beta | 0.68 |
| Outstanding shares (mil) | 18.51 |
| Enterprise Value (mil) | 352.76 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.95% |
| Cost of Debt | 4.25% |
| WACC | 7.16% |