As of 2026-04-02, the Intrinsic Value of Alerion Clean Power SpA (ARN.MI) is 29.22 EUR. This ARN.MI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.65 EUR, the upside of Alerion Clean Power SpA is 41.50%.
The range of the Intrinsic Value is 23.17 - 38.04 EUR
Based on its market price of 20.65 EUR and our intrinsic valuation, Alerion Clean Power SpA (ARN.MI) is undervalued by 41.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 23.17 - 38.04 | 29.22 | 41.5% |
| DCF (Growth 10y) | 34.23 - 53.14 | 41.96 | 103.2% |
| DCF (EBITDA 5y) | 27.60 - 46.04 | 35.41 | 71.5% |
| DCF (EBITDA 10y) | 38.45 - 61.41 | 48.10 | 132.9% |
| Fair Value | 38.44 - 38.44 | 38.44 | 86.16% |
| P/E | 31.65 - 74.55 | 41.96 | 103.2% |
| EV/EBITDA | 11.11 - 35.99 | 20.68 | 0.2% |
| EPV | 14.97 - 21.90 | 18.44 | -10.7% |
| DDM - Stable | 7.31 - 13.42 | 10.37 | -49.8% |
| DDM - Multi | 12.66 - 18.20 | 14.94 | -27.7% |
| Market Cap (mil) | 1,119.85 |
| Beta | 0.33 |
| Outstanding shares (mil) | 54.23 |
| Enterprise Value (mil) | 1,812.73 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.02% |
| Cost of Debt | 4.70% |
| WACC | 7.90% |