As of 2024-12-12, the Intrinsic Value of We. Connect SA (ALWEC.PA) is
54.87 EUR. This ALWEC.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 17.30 EUR, the upside of We. Connect SA is
217.20%.
The range of the Intrinsic Value is 46.22 - 67.36 EUR
54.87 EUR
Intrinsic Value
ALWEC.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
46.22 - 67.36 |
54.87 |
217.2% |
| DCF (Growth 10y) |
50.82 - 71.50 |
59.32 |
242.9% |
| DCF (EBITDA 5y) |
35.46 - 44.25 |
40.19 |
132.3% |
| DCF (EBITDA 10y) |
45.04 - 56.00 |
50.66 |
192.8% |
| Fair Value |
76.32 - 76.32 |
76.32 |
341.13% |
| P/E |
20.37 - 38.95 |
28.67 |
65.7% |
| EV/EBITDA |
18.76 - 37.81 |
27.70 |
60.1% |
| EPV |
52.27 - 64.85 |
58.56 |
238.5% |
| DDM - Stable |
22.22 - 42.09 |
32.15 |
85.9% |
| DDM - Multi |
26.78 - 39.96 |
32.10 |
85.6% |
ALWEC.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
51.00 |
| Beta |
0.39 |
| Outstanding shares (mil) |
2.95 |
| Enterprise Value (mil) |
67.01 |
| Market risk premium |
5.82% |
| Cost of Equity |
8.57% |
| Cost of Debt |
5.00% |
| WACC |
7.07% |