Aubay SA
PAR:AUB

Watchlist Manager
Aubay SA Logo
Aubay SA
PAR:AUB
Watchlist
Price: 55.6 EUR 0.36%
Market Cap: 713.3m EUR

Intrinsic Value

The intrinsic value of one AUB stock under the Base Case scenario is 62.6 EUR. Compared to the current market price of 55.6 EUR, Aubay SA is Undervalued by 11%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

AUB Intrinsic Value
62.6 EUR
Undervaluation 11%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Aubay SA

What is Valuation History?
Ask AI Assistant
What other research platforms think about AUB?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is AUB valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Aubay SA.

Explain Valuation
Compare AUB to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about AUB?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Aubay SA

Current Assets 309m
Cash & Short-Term Investments 108.1m
Receivables 201m
Other Current Assets -72k
Non-Current Assets 163m
Long-Term Investments 2.4m
PP&E 21m
Intangibles 132.6m
Other Non-Current Assets 7m
Current Liabilities 175m
Accounts Payable 36m
Short-Term Debt 430k
Other Current Liabilities 138.6m
Non-Current Liabilities 21m
Long-Term Debt 14m
Other Non-Current Liabilities 7m
Efficiency

Free Cash Flow Analysis
Aubay SA

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Aubay SA

Revenue
537m EUR
Cost of Revenue
-129.7m EUR
Gross Profit
407.3m EUR
Operating Expenses
-361.6m EUR
Operating Income
45.7m EUR
Other Expenses
-10.7m EUR
Net Income
35m EUR
Fundamental Scores

AUB Profitability Score
Profitability Due Diligence

Aubay SA's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
Positive 3Y Average ROE
Positive ROE
52/100
Profitability
Score

Aubay SA's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

AUB Solvency Score
Solvency Due Diligence

Aubay SA's solvency score is 84/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Negative Net Debt
Low D/E
High Altman Z-Score
84/100
Solvency
Score

Aubay SA's solvency score is 84/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

AUB Price Targets Summary
Aubay SA

Wall Street analysts forecast AUB stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for AUB is 60.86 EUR with a low forecast of 59.59 EUR and a high forecast of 63 EUR.

Lowest
Price Target
59.59 EUR
7% Upside
Average
Price Target
60.86 EUR
9% Upside
Highest
Price Target
63 EUR
13% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for AUB is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

AUB Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one AUB stock?

The intrinsic value of one AUB stock under the Base Case scenario is 62.6 EUR.

Is AUB stock undervalued or overvalued?

Compared to the current market price of 55.6 EUR, Aubay SA is Undervalued by 11%.

Back to Top