Is AUB.PA undervalued or overvalued?

As of 2025-03-24, the Intrinsic Value of Aubay SA (AUB.PA) is 38.06 EUR. This AUB.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 47.55 EUR, the upside of Aubay SA is -19.90%. This means that AUB.PA is overvalued by 19.90%.

The range of the Intrinsic Value is 30.42 - 54.20 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	30.42 - 54.20	38.06	-19.9%
DCF (Growth 10y)	34.79 - 60.24	43.05	-9.5%
DCF (EBITDA 5y)	32.43 - 40.56	35.86	-24.6%
DCF (EBITDA 10y)	35.49 - 45.90	39.90	-16.1%
Fair Value	13.02 - 13.02	13.02	-72.63%
P/E	43.34 - 72.06	51.97	9.3%
EV/EBITDA	34.70 - 43.80	38.74	-18.5%
EPV	43.40 - 57.22	50.31	5.8%
DDM - Stable	20.08 - 54.08	37.08	-22.0%
DDM - Multi	25.00 - 50.25	33.18	-30.2%