As of 2024-12-12, the Intrinsic Value of Fonciere Atland SA (FATL.PA) is 8.47 EUR. This FATL.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 40.80 EUR, the upside of Fonciere Atland SA is -79.20%.

The range of the Intrinsic Value is (2.14) - 45.12 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	(2.14) - 45.12	8.47	-79.2%
DCF (Growth 10y)	89.56 - 356.16	149.40	266.2%
DCF (EBITDA 5y)	57.63 - 101.79	78.22	91.7%
DCF (EBITDA 10y)	98.40 - 165.68	129.15	216.5%
Fair Value	38.69 - 38.69	38.69	-5.18%
P/E	49.86 - 122.98	85.15	108.7%
EV/EBITDA	38.86 - 136.65	76.19	86.7%
EPV	53.62 - 70.61	62.11	52.2%
DDM - Stable	58.56 - 183.15	120.86	196.2%
DDM - Multi	65.60 - 166.53	94.97	132.8%