FMP
Vente-Unique.com SA
ALVU.PA
EURONEXT
Vente-Unique.com SA engages in the sale of furniture and home furnishing through online in France and internationally. It offers sofas and armchairs, office stay, hall, bedding room, bathroom, DIY garden, decoration, spa, and sauna products. The company was founded in 2006 and is based in Le Pré-Saint-Gervais, France. Vente-Unique.com SA is a subsidiary of CAFOM Group (Euronext CAFO).
11.2 EUR
-0.502 (-4.48%)
Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
118.85M
163.46M
143.41M
162.26M
178.66M
200.32M
224.62M
251.86M
282.41M
316.67M
Revenue %
-
37.53
-12.27
13.15
10.1
12.13
12.13
12.13
12.13
Operating Cash Flow
10.67M
12.71M
-1.4M
21.13M
12.51M
14.34M
16.08M
18.03M
20.22M
22.67M
Operating Cash Flow %
8.98
7.77
-0.98
13.02
7
7.16
7.16
7.16
7.16
Cap Ex
-1.45M
-1.7M
-1.74M
-4.86M
-3.32M
-3.34M
-3.74M
-4.19M
-4.7M
-5.27M
Cap Ex %
-1.22
-1.04
-1.21
-3
-1.86
-1.67
-1.67
-1.67
-1.67
Free Cash Flow
9.22M
11.01M
-3.14M
16.27M
9.19M
11M
12.34M
13.84M
15.51M
17.4M
Weighted Average Cost Of Capital
Price
11.2
Beta
Diluted Shares Outstanding
9.89M
Costof Debt
4.76
Tax Rate
After Tax Cost Of Debt
3.53
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
13.6M
Total Equity
110.7M
Total Capital
124.31M
Debt Weighting
10.94
Equity Weighting
89.06
Wacc
9.78
Build Up Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
118.85M
163.46M
143.41M
162.26M
178.66M
200.32M
224.62M
251.86M
282.41M
316.67M
Operating Cash Flow
10.67M
12.71M
-1.4M
21.13M
12.51M
14.34M
16.08M
18.03M
20.22M
22.67M
Cap Ex
-1.45M
-1.7M
-1.74M
-4.86M
-3.32M
-3.34M
-3.74M
-4.19M
-4.7M
-5.27M
Free Cash Flow
9.22M
11.01M
-3.14M
16.27M
9.19M
11M
12.34M
13.84M
15.51M
17.4M
Wacc
9.78
9.78
9.78
9.78
9.78
Pv Lfcf
10.02M
10.24M
10.46M
10.68M
10.91M
Sum Pv Lfcf
52.32M
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
9.78
Free Cash Flow T1
18M
Terminal Value
286.92M
Present Terminal Value
179.99M
Intrinsic Value
Enterprise Value
232.3M
Net Debt
-12.12M
Equity Value
244.42M
Diluted Shares Outstanding
9.89M
Equity Value Per Share
24.72
Projected DCF
24.72 0.547%
