Alstom S.A. logo ALSMY - Alstom S.A.

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 0
HOLD 1
SELL 0
STRONG
SELL
0
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Platform & Compounding FCF 85% confidence

Primary model: Two-stage FCF DCF

Valuation Signal Overvalued Moderate
Trading 33.7% above fair value
Current Price $1.74
Bear Case $1.02 41.5% downside ($1.02 - $1.74) / $1.74 = -41.5% 4% stage 1 growth, 11% discount
Fair Value $1.30 25.2% downside ($1.30 - $1.74) / $1.74 = -25.2% 7% stage 1 growth, 11% discount
Bull Case $1.56 10.5% downside ($1.56 - $1.74) / $1.74 = -10.5% 9% stage 1 growth, 11% discount

Adjust Assumptions

6.6%
11.0%
3.0%

Key Value Driver

FCF growth rate (7% base case)

Terminal Value % of EV 36%
Implied Market Multiple 21.4x
Market is pricing in (growth) 9.9% vs our 6.6% base

Plain-Language Summary

Using a two-stage FCF DCF with 7% growth decelerating over 15 years, discounted at 11%, the base-case intrinsic value is $1.30 per share.

Warnings

ℹ Financial statements were converted from EUR into USD using EURUSD at 1.1234 USD per EUR.

Key Risks

  • P/E alone misleads — earnings depressed by growth investment
  • Cyclical or commodity businesses may be misclassified as platforms
  • Terminal value dominance suggests sensitivity to long-run assumptions