Soltec Power Holdings SA
MAD:SOL

Watchlist Manager
Soltec Power Holdings SA Logo
Soltec Power Holdings SA
MAD:SOL
Watchlist
Price: 1.598 EUR Market Closed
Market Cap: 145.3m EUR
Have any thoughts about
Soltec Power Holdings SA?
Write Note

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Nov 5, 2024.

Estimated DCF Value of one SOL stock is 0.487 EUR. Compared to the current market price of 1.598 EUR, the stock is Overvalued by 70%.

SOL DCF Value
Base Case
0.487 EUR
Overvaluation 70%
DCF Value
Price
Worst Case
Base Case
Best Case
0.487
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 0.487 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 41.9m EUR. The present value of the terminal value is 49.2m EUR. The total present value equals 91.1m 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 91.1m EUR
+ Cash & Equivalents 32.2m EUR
+ Investments 62.7m EUR
Firm Value 186m EUR
- Debt 141.8m EUR
- Minority Interest -87k EUR
Equity Value 44.3m EUR
/ Shares Outstanding 90.9m
SOL DCF Value 0.487 EUR
Overvalued by 70%

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
697.1m 928.7m
Operating Income
43.6m 75.9m
FCFF
5.4m 8.6m

See Also

Discover More

What is the DCF value of one SOL stock?

Estimated DCF Value of one SOL stock is 0.487 EUR. Compared to the current market price of 1.598 EUR, the stock is Overvalued by 70%.

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, Soltec Power Holdings SA's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 91.1m 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 0.487 EUR per share.

Back to Top
//