As of 2025-07-11, the Intrinsic Value of Artea SA (ARTE.PA) is 12.51 EUR. This ARTE.PA valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 12.10 EUR, the upside of Artea SA is 3.40%.
The range of the Intrinsic Value is (7.75) - 37.16 EUR
Based on its market price of 12.10 EUR and our intrinsic valuation, Artea SA (ARTE.PA) is undervalued by 3.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (441.00) - (44.87) | (58.12) | -580.3% |
| DCF (Growth 10y) | (42.32) - (318.32) | (51.75) | -527.7% |
| DCF (EBITDA 5y) | (11.46) - 9.59 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (7.75) - 37.16 | 12.51 | 3.4% |
| Fair Value | -5.49 - -5.49 | -5.49 | -145.35% |
| P/E | (9.74) - (11.02) | (9.66) | -179.8% |
| EV/EBITDA | (0.36) - 49.64 | 12.40 | 2.5% |
| EPV | 40.89 - 144.64 | 92.76 | 666.6% |
| DDM - Stable | (22.21) - (79.79) | (51.00) | -521.5% |
| DDM - Multi | (31.81) - (91.00) | (47.41) | -491.8% |
| Market Cap (mil) | 60.50 |
| Beta | -0.05 |
| Outstanding shares (mil) | 5.00 |
| Enterprise Value (mil) | 186.29 |
| Market risk premium | 5.82% |
| Cost of Equity | 5.71% |
| Cost of Debt | 9.39% |
| WACC | 7.11% |