FMP

FMP

Enter

ALVU.PA - Vente-Unique.com SA

photo-url-https://images.financialmodelingprep.com/symbol/ALVU.PA.png

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).

11.7 EUR

0.35 (2.99%)

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

11.7

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

115.67M

Total Capital

129.27M

Debt Weighting

10.52

Equity Weighting

89.48

Wacc

9.83

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

9.83

9.83

9.83

9.83

9.83

Pv Lfcf

10.02M

10.23M

10.44M

10.66M

10.88M

Sum Pv Lfcf

52.24M

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

9.83

Free Cash Flow T1

18M

Terminal Value

284.32M

Present Terminal Value

177.89M

Intrinsic Value

Enterprise Value

230.13M

Net Debt

-12.12M

Equity Value

242.24M

Diluted Shares Outstanding

9.89M

Equity Value Per Share

24.5

Projected DCF

24.5 0.522%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep