As of 2024-12-11, the Intrinsic Value of Voyageurs du Monde SA (ALVDM.PA) is
248.62 EUR. This ALVDM.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 125.20 EUR, the upside of Voyageurs du Monde SA is
98.60%.
The range of the Intrinsic Value is 218.55 - 295.82 EUR
248.62 EUR
Intrinsic Value
ALVDM.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
218.55 - 295.82 |
248.62 |
98.6% |
| DCF (Growth 10y) |
245.56 - 334.44 |
280.30 |
123.9% |
| DCF (EBITDA 5y) |
186.32 - 220.11 |
193.96 |
54.9% |
| DCF (EBITDA 10y) |
220.31 - 266.85 |
234.34 |
87.2% |
| Fair Value |
324.97 - 324.97 |
324.97 |
159.56% |
| P/E |
123.23 - 165.08 |
139.90 |
11.7% |
| EV/EBITDA |
148.76 - 237.06 |
174.09 |
39.0% |
| EPV |
165.79 - 199.69 |
182.74 |
46.0% |
| DDM - Stable |
82.78 - 169.50 |
126.14 |
0.8% |
| DDM - Multi |
113.79 - 184.65 |
141.07 |
12.7% |
ALVDM.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
424.95 |
| Beta |
0.62 |
| Outstanding shares (mil) |
3.39 |
| Enterprise Value (mil) |
186.22 |
| Market risk premium |
5.82% |
| Cost of Equity |
9.45% |
| Cost of Debt |
5.00% |
| WACC |
8.49% |