ASP.PA
AST Groupe SA
Price:  
3.55 
EUR
Volume:  
7,022.00
France | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ASP.PA Intrinsic Value

194.60 %
Upside

As of 2024-12-15, the Intrinsic Value of AST Groupe SA (ASP.PA) is 10.46 EUR. This ASP.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.55 EUR, the upside of AST Groupe SA is 194.60%.

The range of the Intrinsic Value is 8.66 - 13.43 EUR

3.55 EUR
Stock Price
10.46 EUR
Intrinsic Value
Intrinsic Value Details

ASP.PA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 8.66 - 13.43 10.46 194.6%
DCF (Growth 10y) 11.11 - 17.23 13.43 278.2%
DCF (EBITDA 5y) 6.75 - 10.20 8.62 142.8%
DCF (EBITDA 10y) 9.16 - 13.59 11.43 222.0%
Fair Value 3.32 - 3.32 3.32 -6.61%
P/E 4.76 - 9.54 6.71 89.2%
EV/EBITDA 6.79 - 15.46 10.06 183.5%
EPV 12.17 - 16.13 14.15 298.6%
DDM - Stable 4.01 - 8.36 6.19 74.2%
DDM - Multi 4.07 - 6.67 5.06 42.5%

ASP.PA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 45.76
Beta 1.29
Outstanding shares (mil) 12.89
Enterprise Value (mil) 33.37
Market risk premium 5.23%
Cost of Equity 10.15%
Cost of Debt 4.25%
WACC 6.51%