PA · ILD.PA
iliad S.A.
- Sector
- Communication Services · Telecommunications Services
- Headquarters
- Paris 75008
- Website
- iliad.fr
Price · as of 2020-12-31
$182.00
Market cap 0
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | — | — |
| Graham-Dodd Method(GD) | $41.22 | -77.35% |
| Graham Formula(GF) | $100.72 | -44.66% |
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 |
|---|---|---|---|---|---|
| 2006 | $14.20 | $81.78 | |||
| 2007 | $17.50 | $86.92 | |||
| 2008 | $12.53 | $66.30 | |||
| 2009 | $21.06 | $102.30 | |||
| 2010 | $38.98 | $69.72 | |||
| 2011 | $40.93 | $55.90 | |||
| 2012 | $36.98 | $177.93 | |||
| 2013 | $48.40 | $119.90 | |||
| 2014 | $54.20 | $89.94 | |||
| 2015 | $64.12 | $79.39 | |||
| 2016 | $75.57 | $101.62 | |||
| 2017 | $81.20 | $92.53 | |||
| 2018 | $75.98 | $36.60 | |||
| 2019 | $219.30 | $497.06 | |||
| 2020 | $41.22 | $100.72 |
AI valuation
Our deep-learning model estimates iliad S.A.'s (ILD.PA) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $182.00
- AI upside
- —
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
—
— upside
Graham-Dodd
$41.22
-77.35% upside
Graham Formula
$100.72
-44.66% upside
About iliad S.A.
iliad S.A. provides integrated fixed and mobile telecommunications services in France and Italy. The company offers VoIP, IPTV, and flat-rate calling plans, as well as provides Freebox, a multiservice box on ADSL. As of March 31, 2020, it had 20 million subscribers in France and 5.8 million subscribers in Italy. The company was founded in 1999 and is based in Paris, France.
- CEO
- Thomas Reynaud
- Employees
- 15.1K
- Beta
- 0.28
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $182.00) − 1 = — (DCF, example).