As of 2025-07-16, the Intrinsic Value of Voyageurs du Monde SA (ALVDM.PA) is 248.06 EUR. This ALVDM.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 176.00 EUR, the upside of Voyageurs du Monde SA is 40.90%.
The range of the Intrinsic Value is 215.48 - 301.61 EUR
Based on its market price of 176.00 EUR and our intrinsic valuation, Voyageurs du Monde SA (ALVDM.PA) is undervalued by 40.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 215.48 - 301.61 | 248.06 | 40.9% |
| DCF (Growth 10y) | 241.01 - 336.75 | 277.38 | 57.6% |
| DCF (EBITDA 5y) | 183.43 - 206.72 | 194.39 | 10.4% |
| DCF (EBITDA 10y) | 214.06 - 247.91 | 229.71 | 30.5% |
| Fair Value | 245.43 - 245.43 | 245.43 | 39.45% |
| P/E | 85.24 - 157.16 | 117.37 | -33.3% |
| EV/EBITDA | 154.58 - 182.69 | 167.12 | -5.0% |
| EPV | 157.81 - 186.34 | 172.07 | -2.2% |
| DDM - Stable | 86.21 - 183.79 | 135.00 | -23.3% |
| DDM - Multi | 122.94 - 203.95 | 153.41 | -12.8% |
| Market Cap (mil) | 783.20 |
| Beta | 0.37 |
| Outstanding shares (mil) | 4.45 |
| Enterprise Value (mil) | 476.61 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.39% |
| Cost of Debt | 5.00% |
| WACC | 7.03% |