As of 2025-10-28, the Intrinsic Value of Installux SA (ALLUX.PA) is 422.61 EUR. This ALLUX.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 318.00 EUR, the upside of Installux SA is 32.90%.
The range of the Intrinsic Value is 350.89 - 550.14 EUR
Based on its market price of 318.00 EUR and our intrinsic valuation, Installux SA (ALLUX.PA) is undervalued by 32.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 350.89 - 550.14 | 422.61 | 32.9% |
| DCF (Growth 10y) | 431.40 - 686.30 | 523.44 | 64.6% |
| DCF (EBITDA 5y) | 372.70 - 476.29 | 440.44 | 38.5% |
| DCF (EBITDA 10y) | 414.45 - 542.43 | 489.11 | 53.8% |
| Fair Value | 493.13 - 493.13 | 493.13 | 55.07% |
| P/E | 314.39 - 428.43 | 348.08 | 9.5% |
| EV/EBITDA | 360.47 - 535.62 | 455.95 | 43.4% |
| EPV | 874.56 - 1,226.01 | 1,050.28 | 230.3% |
| DDM - Stable | 236.31 - 569.01 | 402.66 | 26.6% |
| DDM - Multi | 305.76 - 587.63 | 403.66 | 26.9% |
| Market Cap (mil) | 89.04 |
| Beta | 0.08 |
| Outstanding shares (mil) | 0.28 |
| Enterprise Value (mil) | 69.08 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.35% |
| Cost of Debt | 5.00% |
| WACC | 6.32% |