Alstom S.A. logo AOMFF - 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 122.4% above fair value
Current Price $17.92
Bear Case $5.82 67.5% downside ($5.82 - $17.92) / $17.92 = -67.5% 4% stage 1 growth, 11% discount
Fair Value $8.06 55.0% downside ($8.06 - $17.92) / $17.92 = -55.0% 6% stage 1 growth, 11% discount
Bull Case $10.07 43.8% downside ($10.07 - $17.92) / $17.92 = -43.8% 8% stage 1 growth, 11% discount

Adjust Assumptions

6.5%
11.0%
3.0%

Key Value Driver

FCF growth rate (6% base case)

Terminal Value % of EV 36%
Implied Market Multiple 29.3x
Market is pricing in (growth) 14.1% vs our 6.5% base

Plain-Language Summary

Using a two-stage FCF DCF with 6% growth decelerating over 15 years, discounted at 11%, the base-case intrinsic value is $8.06 per share.

Warnings

Financial statements were converted from EUR into USD using EURUSD at 1.1390 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