As of 2025-11-13, 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
Based on its market price of 40.80 EUR and our intrinsic valuation, Fonciere Atland SA (FATL.PA) is overvalued by 79.20%.
| 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) | 61.25 - 103.56 | 81.81 | 100.5% |
| DCF (EBITDA 10y) | 103.00 - 168.07 | 133.84 | 228.0% |
| Fair Value | 38.69 - 38.69 | 38.69 | -5.18% |
| P/E | 39.39 - 53.53 | 43.84 | 7.5% |
| EV/EBITDA | 31.44 - 139.02 | 75.90 | 86.0% |
| 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% |
| Market Cap (mil) | 181.97 |
| Beta | 0.39 |
| Outstanding shares (mil) | 4.46 |
| Enterprise Value (mil) | 290.60 |
| Market risk premium | 5.23% |
| Cost of Equity | 10.02% |
| Cost of Debt | 5.00% |
| WACC | 6.46% |