As of 2025-07-15, the Intrinsic Value of Aures Technologies SA (AURS.PA) is 1.53 EUR. This AURS.PA valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 2.50 EUR, the upside of Aures Technologies SA is -38.80%.
The range of the Intrinsic Value is 0.52 - 3.81 EUR
Based on its market price of 2.50 EUR and our intrinsic valuation, Aures Technologies SA (AURS.PA) is overvalued by 38.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2.77) - (2.45) | (2.55) | -202.0% |
| DCF (Growth 10y) | 0.52 - 3.81 | 1.53 | -38.8% |
| DCF (EBITDA 5y) | 0.68 - 2.27 | 1.47 | -41.1% |
| DCF (EBITDA 10y) | 1.81 - 3.97 | 2.86 | 14.2% |
| Fair Value | -1.57 - -1.57 | -1.57 | -162.96% |
| P/E | (5.07) - (7.96) | (6.21) | -348.4% |
| EV/EBITDA | (0.45) - 1.41 | 0.39 | -84.4% |
| EPV | 33.80 - 39.87 | 36.84 | 1373.4% |
| DDM - Stable | (2.08) - (4.98) | (3.53) | -241.3% |
| DDM - Multi | 1.22 - 2.34 | 1.61 | -35.6% |
| Market Cap (mil) | 19.20 |
| Beta | 0.84 |
| Outstanding shares (mil) | 7.68 |
| Enterprise Value (mil) | 35.93 |
| Market risk premium | 6.25% |
| Cost of Equity | 11.63% |
| Cost of Debt | 5.00% |
| WACC | 7.60% |