As of 2024-12-12, the Intrinsic Value of Visiativ SA (ALVIV.PA) is
54.44 EUR. This ALVIV.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 37.00 EUR, the upside of Visiativ SA is
47.10%.
The range of the Intrinsic Value is 43.52 - 71.14 EUR
54.44 EUR
Intrinsic Value
ALVIV.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
43.52 - 71.14 |
54.44 |
47.1% |
| DCF (Growth 10y) |
54.44 - 85.58 |
66.80 |
80.5% |
| DCF (EBITDA 5y) |
34.17 - 49.42 |
42.00 |
13.5% |
| DCF (EBITDA 10y) |
46.41 - 65.21 |
55.69 |
50.5% |
| Fair Value |
52.69 - 52.69 |
52.69 |
42.40% |
| P/E |
25.71 - 46.01 |
34.91 |
-5.6% |
| EV/EBITDA |
21.78 - 78.51 |
42.58 |
15.1% |
| EPV |
117.07 - 152.27 |
134.67 |
264.0% |
| DDM - Stable |
14.52 - 30.12 |
22.32 |
-39.7% |
| DDM - Multi |
23.16 - 37.09 |
28.49 |
-23.0% |
ALVIV.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
172.05 |
| Beta |
1.17 |
| Outstanding shares (mil) |
4.65 |
| Enterprise Value (mil) |
231.45 |
| Market risk premium |
5.82% |
| Cost of Equity |
8.73% |
| Cost of Debt |
5.00% |
| WACC |
6.69% |