As of 2025-05-16, the Intrinsic Value of We. Connect SA (ALWEC.PA) is 49.16 EUR. This ALWEC.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.20 EUR, the upside of We. Connect SA is 170.10%.
The range of the Intrinsic Value is 40.52 - 62.20 EUR
Based on its market price of 18.20 EUR and our intrinsic valuation, We. Connect SA (ALWEC.PA) is undervalued by 170.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 40.52 - 62.20 | 49.16 | 170.1% |
| DCF (Growth 10y) | 44.50 - 66.02 | 53.13 | 191.9% |
| DCF (EBITDA 5y) | 34.63 - 44.05 | 39.52 | 117.2% |
| DCF (EBITDA 10y) | 42.52 - 54.81 | 48.59 | 167.0% |
| Fair Value | 76.27 - 76.27 | 76.27 | 319.04% |
| P/E | 24.19 - 56.74 | 33.35 | 83.3% |
| EV/EBITDA | 19.21 - 32.90 | 25.16 | 38.2% |
| EPV | 45.98 - 60.64 | 53.31 | 192.9% |
| DDM - Stable | 19.46 - 38.67 | 29.06 | 59.7% |
| DDM - Multi | 22.96 - 36.36 | 28.21 | 55.0% |
| Market Cap (mil) | 53.69 |
| Beta | 0.50 |
| Outstanding shares (mil) | 2.95 |
| Enterprise Value (mil) | 69.69 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.54% |
| Cost of Debt | 5.00% |
| WACC | 7.74% |