Price · as of 2024-12-31
$220.00
Market cap 108.85M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $143.53 | -34.76% |
| Intrinsic Value(DCF) | $77.76 | -64.65% |
| Graham-Dodd Method(GD) | $91.15 | -58.57% |
| Graham Formula(GF) | $572.16 | +160.07% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $24.88 | $629.59 | $11.99 | $6.87 | $0.00 |
| 2011 | $24.30 | $1,512.77 | $4.08 | $9.55 | $0.00 |
| 2012 | $16.54 | $423.46 | $5.44 | $14.66 | $0.00 |
| 2013 | $26.60 | $123.81 | $8.65 | $26.45 | $0.00 |
| 2014 | $32.81 | $816.81 | $9.37 | $17.85 | $19.19 |
| 2015 | $26.03 | $61.75 | $8.51 | $9.48 | $14.53 |
| 2016 | $47.92 | $208.54 | $9.14 | $32.76 | $31.65 |
| 2017 | $74.04 | $3,419.54 | $7.85 | $11.29 | $0.00 |
| 2018 | $59.82 | $2,853.81 | $8.33 | $17.96 | $12.09 |
| 2019 | $53.00 | $1,944.11 | $11.62 | $18.41 | $20.56 |
| 2020 | $88.20 | $2,457.32 | $9.09 | $13.70 | $19.83 |
| 2021 | $150.00 | $27,033.65 | $2.83 | $619.41 | $666.60 |
| 2022 | $148.00 | $40,132.33 | $0.00 | $0.00 | $0.00 |
| 2023 | $178.00 | $1,204.95 | $8.37 | $203.79 | $191.81 |
| 2024 | $194.40 | $143.53 | $0.00 | $91.14 | $572.16 |
AI valuation
Our deep-learning model estimates Idsud S.A.'s (ALIDS.PA) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $143.53
- Current price
- $220.00
- AI upside
- -34.76%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$77.76
-64.65% upside
Graham-Dodd
$91.15
-58.57% upside
Graham Formula
$572.16
+160.07% upside
About Idsud S.A.
Idsud S.A. engages in the travel, exchange, games, renewable energies, and investment businesses in France. The company was founded in 1850 and is headquartered in Paris, France.
- CEO
- Jeremie Arnould-Luciani
- Employees
- 13
- Beta
- 0.57
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($77.76 ÷ $220.00) − 1 = -64.65% (DCF, example).