As of 2024-12-14, the Intrinsic Value of Atland SA (ATLD.PA) is
28.75 EUR. This ATLD.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 43.00 EUR, the upside of Atland SA is
-33.10%.
The range of the Intrinsic Value is 12.08 - 98.36 EUR
28.75 EUR
Intrinsic Value
ATLD.PA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
12.08 - 98.36 |
28.75 |
-33.1% |
| DCF (Growth 10y) |
19.68 - 121.89 |
39.46 |
-8.2% |
| DCF (EBITDA 5y) |
40.46 - 51.55 |
45.93 |
6.8% |
| DCF (EBITDA 10y) |
54.50 - 70.38 |
62.22 |
44.7% |
| Fair Value |
53.29 - 53.29 |
53.29 |
23.93% |
| P/E |
30.01 - 37.78 |
34.35 |
-20.1% |
| EV/EBITDA |
37.09 - 52.75 |
44.37 |
3.2% |
| EPV |
220.28 - 254.35 |
237.31 |
451.9% |
| DDM - Stable |
28.01 - 112.58 |
70.29 |
63.5% |
| DDM - Multi |
52.07 - 161.67 |
78.65 |
82.9% |
ATLD.PA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
191.78 |
| Beta |
0.26 |
| Outstanding shares (mil) |
4.46 |
| Enterprise Value (mil) |
274.24 |
| Market risk premium |
5.82% |
| Cost of Equity |
6.52% |
| Cost of Debt |
5.00% |
| WACC |
5.19% |