ALVIV.PA
Visiativ SA
Price:  
37.00 
EUR
Volume:  
162.00
France | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ALVIV.PA Intrinsic Value

38.80 %
Upside

What is the intrinsic value of ALVIV.PA?

As of 2025-07-21, the Intrinsic Value of Visiativ SA (ALVIV.PA) is 51.37 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 38.80%.

The range of the Intrinsic Value is 42.26 - 64.49 EUR

Is ALVIV.PA undervalued or overvalued?

Based on its market price of 37.00 EUR and our intrinsic valuation, Visiativ SA (ALVIV.PA) is undervalued by 38.80%.

37.00 EUR
Stock Price
51.37 EUR
Intrinsic Value
Intrinsic Value Details

ALVIV.PA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 42.26 - 64.49 51.37 38.8%
DCF (Growth 10y) 52.86 - 77.56 63.02 70.3%
DCF (EBITDA 5y) 36.19 - 53.92 43.65 18.0%
DCF (EBITDA 10y) 47.82 - 68.13 56.39 52.4%
Fair Value 52.69 - 52.69 52.69 42.40%
P/E 28.33 - 43.32 34.42 -7.0%
EV/EBITDA 24.39 - 71.17 43.49 17.5%
EPV 114.23 - 141.40 127.82 245.4%
DDM - Stable 14.14 - 27.14 20.64 -44.2%
DDM - Multi 22.49 - 33.22 26.80 -27.6%

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 9.21%
Cost of Debt 5.00%
WACC 6.98%