What is the intrinsic value of AUB.PA?

As of 2026-03-30, the Intrinsic Value of Aubay SA (AUB.PA) is 58.37 EUR. This AUB.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.20 EUR, the upside of Aubay SA is 41.70%.

The range of the Intrinsic Value is 42.53 - 99.29 EUR

Is AUB.PA undervalued or overvalued?

Based on its market price of 41.20 EUR and our intrinsic valuation, Aubay SA (AUB.PA) is undervalued by 41.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	42.53 - 99.29	58.37	41.7%
DCF (Growth 10y)	51.51 - 115.41	69.49	68.7%
DCF (EBITDA 5y)	36.89 - 48.71	43.07	4.5%
DCF (EBITDA 10y)	45.75 - 61.90	53.73	30.4%
Fair Value	25.72 - 25.72	25.72	-37.56%
P/E	51.19 - 67.48	61.29	48.8%
EV/EBITDA	32.15 - 51.69	42.14	2.3%
EPV	45.65 - 60.04	52.85	28.3%
DDM - Stable	29.82 - 97.15	63.49	54.1%
DDM - Multi	43.41 - 104.94	60.86	47.7%