As of 2024-12-12, the Intrinsic Value of Solutions 30 SE (S30.PA) is 0.97 EUR. This S30.PA valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.88 EUR, the upside of Solutions 30 SE is 10.10%.

The range of the Intrinsic Value is 0.56 - 1.98 EUR

	Range	Selected	Upside
a
DCF (Growth 5y)	(3.26) - (2.16)	(2.50)	-384.0%
DCF (Growth 10y)	(0.45) - 0.81	(0.07)	-107.7%
DCF (EBITDA 5y)	0.56 - 1.98	0.97	10.1%
DCF (EBITDA 10y)	1.26 - 3.41	1.90	116.5%
Fair Value	-0.67 - -0.67	-0.67	-176.26%
P/E	(1.81) - (2.47)	(2.02)	-329.5%
EV/EBITDA	0.83 - 8.04	3.22	266.7%
EPV	5.95 - 7.51	6.73	666.4%
DDM - Stable	(0.50) - (0.99)	(0.74)	-184.5%
DDM - Multi	0.15 - 0.24	0.18	-79.0%