As of 2024-12-11, the Intrinsic Value of Actia Group SA (ATI.PA) is 2.30 EUR. This ATI.PA valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 4.65 EUR, the upside of Actia Group SA is -50.50%.

The range of the Intrinsic Value is (2.87) - 9.86 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	(8.08) - 2.01	(6.30)	-235.5%
DCF (Growth 10y)	(5.24) - 19.60	(0.93)	-119.9%
DCF (EBITDA 5y)	(3.58) - 3.35	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(2.87) - 9.86	2.30	-50.5%
Fair Value	24.82 - 24.82	24.82	433.69%
P/E	5.52 - 13.56	9.45	103.3%
EV/EBITDA	(2.28) - 1.97	0.51	-89.1%
EPV	3.97 - 27.27	15.62	235.9%
DDM - Stable	4.02 - 8.82	6.42	38.1%
DDM - Multi	6.07 - 11.19	7.95	71.0%