As of 2025-07-04, the Intrinsic Value of Compagnie des Alpes SA (CDA.PA) is 23.92 EUR. This CDA.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.75 EUR, the upside of Compagnie des Alpes SA is 15.30%.
The range of the Intrinsic Value is 14.37 - 40.63 EUR
Based on its market price of 20.75 EUR and our intrinsic valuation, Compagnie des Alpes SA (CDA.PA) is undervalued by 15.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.37 - 40.63 | 23.92 | 15.3% |
| DCF (Growth 10y) | 27.30 - 61.17 | 39.66 | 91.1% |
| DCF (EBITDA 5y) | 41.73 - 53.07 | 48.74 | 134.9% |
| DCF (EBITDA 10y) | 49.49 - 65.60 | 58.65 | 182.7% |
| Fair Value | 9.78 - 9.78 | 9.78 | -52.88% |
| P/E | 26.83 - 44.83 | 37.73 | 81.8% |
| EV/EBITDA | 26.23 - 60.53 | 43.52 | 109.7% |
| EPV | 113.38 - 152.02 | 132.70 | 539.5% |
| DDM - Stable | 15.32 - 35.16 | 25.24 | 21.7% |
| DDM - Multi | 20.50 - 36.16 | 26.12 | 25.9% |
| Market Cap (mil) | 1,050.37 |
| Beta | 0.59 |
| Outstanding shares (mil) | 50.62 |
| Enterprise Value (mil) | 2,125.05 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.97% |
| Cost of Debt | 4.25% |
| WACC | 5.26% |