A

Alumil Aluminium Industry SA
ATHEX:ALMY

Watchlist Manager
Alumil Aluminium Industry SA
ATHEX:ALMY
Watchlist
Price: 3.195 EUR -0.16% Market Closed
Market Cap: 103.6m EUR
Have any thoughts about
Alumil Aluminium Industry SA?
Write Note

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Oct 31, 2024.

Estimated DCF Value of one ALMY stock is 13.719 EUR. Compared to the current market price of 3.195 EUR, the stock is Undervalued by 77%.

ALMY DCF Value
Base Case
13.719 EUR
Undervaluation 77%
DCF Value
Price
A
Worst Case
Base Case
Best Case
13.719
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 13.719 EUR

Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

DCF Model
Base Case Scenario

The present value of cash flows over the next 5 years amounts to 172.7m EUR. The present value of the terminal value is 449m EUR. The total present value equals 621.7m EUR.
Forecast Period
Years
Discount Rate
%
Show All DCF Settings
Terminal Growth
%
Hide DCF Settings
Save

DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

Present Value to DCF Value
Capital Structure

Present Value 621.7m EUR
+ Cash & Equivalents 15.7m EUR
+ Investments 1.4m EUR
Firm Value 638.9m EUR
- Debt 154m EUR
- Minority Interest 40.1m EUR
Equity Value 444.7m EUR
/ Shares Outstanding 32.4m
ALMY DCF Value 13.719 EUR
Undervalued by 77%

Valuation Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

DCF Financials
Financials used in DCF Calculation

Revenue
471.1m 621.4m
Operating Income
40m 62.6m
FCFF
36m 51.3m

See Also

Discover More

What is the DCF value of one ALMY stock?

Estimated DCF Value of one ALMY stock is 13.719 EUR. Compared to the current market price of 3.195 EUR, the stock is Undervalued by 77%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Utilizing the DCF operating model, Alumil Aluminium Industry SA's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 621.7m EUR.

2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of 13.719 EUR per share.

Back to Top
//