ACTIA Group S.A.
DCF Model
Year
2016
2017
2018
2019
2020
2021
2022
2023
2024
Terminal Value
Free Cash
0
-7
-46
1
2
1000
WACC
%
DCF
1000
Debt
Cash
Equity value
100
Shares
Intrinsic value
100
Current value
4.53
Status