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 Strong
Trading 75.6% above fair value
Current Price $1.78
Bear Case $0.78 56.4% downside ($0.78 - $1.78) / $1.78 = -56.4% 4% stage 1 growth, 11% discount
Fair Value $1.01 43.1% downside ($1.01 - $1.78) / $1.78 = -43.1% 7% stage 1 growth, 11% discount
Bull Case $1.23 31.0% downside ($1.23 - $1.78) / $1.78 = -31.0% 9% stage 1 growth, 11% discount

Adjust Assumptions

6.8%
11.0%
3.0%

Key Value Driver

FCF growth rate (7% base case)

Terminal Value % of EV 36%
Implied Market Multiple 26.8x
Market is pricing in (growth) 12.9% vs our 6.8% 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 $1.01 per share.

Warnings

Financial statements were converted from EUR into USD using EURUSD at 1.1376 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