As of 2024-12-11, the Intrinsic Value of Winfarm SA (ALWF.PA) is
60.24 EUR. This ALWF.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 4.10 EUR, the upside of Winfarm SA is
1,369.20%.
The range of the Intrinsic Value is 38.81 - 112.08 EUR
60.24 EUR
Intrinsic Value
ALWF.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
38.81 - 112.08 |
60.24 |
1369.2% |
| DCF (Growth 10y) |
69.45 - 169.79 |
98.79 |
2309.5% |
| DCF (EBITDA 5y) |
22.78 - 68.99 |
44.01 |
973.5% |
| DCF (EBITDA 10y) |
41.64 - 97.21 |
67.21 |
1539.3% |
| Fair Value |
-12.68 - -12.68 |
-12.68 |
-409.31% |
| P/E |
(20.90) - (25.77) |
(24.67) |
-701.6% |
| EV/EBITDA |
(7.25) - 40.69 |
5.05 |
23.2% |
| EPV |
43.61 - 42.56 |
43.09 |
951.0% |
| DDM - Stable |
(27.70) - (106.57) |
(67.14) |
-1737.5% |
| DDM - Multi |
24.90 - 75.25 |
37.52 |
815.1% |
ALWF.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8.19 |
| Beta |
0.78 |
| Outstanding shares (mil) |
2.00 |
| Enterprise Value (mil) |
42.13 |
| Market risk premium |
5.82% |
| Cost of Equity |
6.28% |
| Cost of Debt |
5.00% |
| WACC |
4.32% |