Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
/
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
DCF Valuation
Base-case fair value
€1.83
Intrinsic €2.44 · 25% MOS
Current price: €1.60
Base-case summary
Our base-case DCF for Adux Inc. (ADUX.XPAR) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from €946000 in trailing free cash flow, this produces an intrinsic value of €2.44 per share. A 25% safety margin gives a fair value of €1.83, suggesting the stock is currently 14% undervalued against the €1.60 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
€946000
Cash & equivalents
€2M
Total debt
€3M
Shares outstanding
6M