As of 2024-12-14, the Intrinsic Value of Umanis SA (ALUMS.PA) is
22.21 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
29.50%.
The range of the Intrinsic Value is 14.01 - 52.85 EUR
22.21 EUR
Intrinsic Value
ALUMS.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
14.01 - 52.85 |
22.21 |
29.5% |
| DCF (Growth 10y) |
18.17 - 64.42 |
28.01 |
63.3% |
| DCF (EBITDA 5y) |
9.42 - 12.16 |
11.11 |
-35.2% |
| DCF (EBITDA 10y) |
13.37 - 17.97 |
15.90 |
-7.3% |
| Fair Value |
9.46 - 9.46 |
9.46 |
-44.81% |
| P/E |
11.19 - 23.80 |
13.56 |
-21.0% |
| EV/EBITDA |
9.03 - 14.59 |
11.16 |
-34.9% |
| EPV |
12.62 - 18.30 |
15.46 |
-9.9% |
| DDM - Stable |
6.93 - 28.38 |
17.65 |
2.9% |
| DDM - Multi |
9.30 - 30.49 |
14.36 |
-16.3% |
ALUMS.PA Intrinsic Value - Key Valuation Metrics
| 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 |
8.11% |
| Cost of Debt |
4.25% |
| WACC |
7.29% |