What is the intrinsic value of ALWEC.PA?

As of 2025-07-12, the Intrinsic Value of We. Connect SA (ALWEC.PA) is 48.38 EUR. This ALWEC.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.80 EUR, the upside of We. Connect SA is 144.30%.

The range of the Intrinsic Value is 40.28 - 60.30 EUR

Is ALWEC.PA undervalued or overvalued?

Based on its market price of 19.80 EUR and our intrinsic valuation, We. Connect SA (ALWEC.PA) is undervalued by 144.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	40.28 - 60.30	48.38	144.3%
DCF (Growth 10y)	44.24 - 64.01	52.28	164.0%
DCF (EBITDA 5y)	35.24 - 42.40	38.27	93.3%
DCF (EBITDA 10y)	42.94 - 52.93	47.29	138.8%
Fair Value	76.27 - 76.27	76.27	285.18%
P/E	24.19 - 46.13	33.12	67.3%
EV/EBITDA	19.83 - 34.85	24.67	24.6%
EPV	45.72 - 59.07	52.39	164.6%
DDM - Stable	19.56 - 37.79	28.67	44.8%
DDM - Multi	23.10 - 35.43	28.02	41.5%