As of 2026-06-12, the Intrinsic Value of Elve SA (ELBE.AT) is 9.92 EUR. This ELBE.AT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.70 EUR, the upside of Elve SA is 74.00%.
The range of the Intrinsic Value is 8.43 - 12.30 EUR
Based on its market price of 5.70 EUR and our intrinsic valuation, Elve SA (ELBE.AT) is undervalued by 74.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.43 - 12.30 | 9.92 | 74.0% |
| DCF (Growth 10y) | 9.04 - 13.04 | 10.59 | 85.8% |
| DCF (EBITDA 5y) | 8.75 - 12.14 | 10.17 | 78.5% |
| DCF (EBITDA 10y) | 9.29 - 13.01 | 10.82 | 89.9% |
| Fair Value | 23.01 - 23.01 | 23.01 | 303.70% |
| P/E | 7.23 - 12.08 | 9.22 | 61.7% |
| EV/EBITDA | 8.08 - 14.68 | 11.67 | 104.7% |
| EPV | 7.84 - 10.56 | 9.20 | 61.4% |
| DDM - Stable | 5.23 - 10.48 | 7.85 | 37.8% |
| DDM - Multi | 6.52 - 10.18 | 7.95 | 39.4% |
| Market Cap (mil) | 18.87 |
| Beta | 0.57 |
| Outstanding shares (mil) | 3.31 |
| Enterprise Value (mil) | 14.29 |
| Market risk premium | 8.76% |
| Cost of Equity | 10.62% |
| Cost of Debt | 26.04% |
| WACC | 10.71% |