Passat Société Anonyme (ALXIL) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Passat Société Anonyme €13.23, price €4.41, upside +200.0%, quality 52 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Passat Société Anonyme for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 23, 2026.
How to read this chart
60‑month range €1.83 – €43.00 · fair‑value band €11.29 – €15.30 · the €4.41 price screens below the €13.23 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 2 fiscal years are left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 23, 2026.
Follow Passat Société Anonyme in your weekly email
Every Wednesday you see whether Passat Société Anonyme is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Xilam Animation, an integrated animation studio, creates, produces, and distributes original programs for children and adults in France, rest of Europe, the Americas, Asia, and Africa. The company produces animated series and feature films.
Show more
Xilam Animation, an integrated animation studio, creates, produces, and distributes original programs for children and adults in France, rest of Europe, the Americas, Asia, and Africa. The company produces animated series and feature films. Its content is broadcast on television; subscription video on demand streaming platforms, including Netflix, Disney+, and Amazon; and advertising video on demand streaming platforms, such as YouTube and Facebook. The company also operates an online shop. Xilam Animation was incorporated in 1999 and is headquartered in Paris, France.
Stock analysis
Passat Société Anonyme (ALXIL) currently trades at €4.41, while our model-based Fair Value estimate is €13.23, implying the stock looks roughly 66.7% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of €30.50 per share, and 9 of the 10 models we run sit above the €4.41 price.
Bear case: the Multiples group reads lowest at €3.61, and 1 of the 10 models stay below the price. Evidence for this calculation is low.
Scenario range: €11.29 (bear) to €15.30 (bull), the price of €4.41 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 52/100 (solid quality), in the Communication Services sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Passat Société Anonyme reported revenue of €10.4M in FY2025 versus €26.9M in FY2021, a compound −21.2%/yr. Reported net income was −€4.1M in FY2025.
Key figures
Market cap €29.6M · P/S ratio 2.03 · EPS (TTM) €−0.7000 · Net margin −39.2% · Return on equity −8.3% · Return on assets (EBIT) −6.2% · Operating margin −13.8% · Revenue (TTM) €14.6M.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 29% below its 52-week high and 63% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at −3% fair-value upside, at 200%, ALXIL screens cheaper than that median.
Fair Value models
Bear €11.29Fair Value €13.23Bull €15.30
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.23/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−55.8%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−33.7%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−11.2%
Start year 2020 (pandemic). Over 10 years: −0.8% a year
Revenue growth 21 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+4.8%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
22.5% (2020) → −75.6% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−27.1%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (euro area: IMF forecast 2.2% a year to 2030, 2.6% from 2016 to 2025) that is about −28.7% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Entertainment · 263 stocks
Beats the industry median on 5/10 measures
A mixed picture versus its industry peers.
Valuation
Quality Score52 · Above median
Fair Value upside+200% · Top 25%
Profitability
Return on assets−3% · Below median
Net margin (TTM)−28% · Bottom 25%
Operating margin (TTM)−14% · Bottom 25%
Growth and dividend
Revenue growth−33% · Bottom 25%
Balance sheet
Debt / equity0.06× · Below median
Valuation Multiplesvs Entertainment median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Passat Société Anonyme Fair Value". https://www.fairvalue-calculator.com/stock/ALXIL
Frequently asked questions
Is Passat Société Anonyme (ALXIL) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of €13.23 versus a price of €4.41, about +200% upside (undervalued).
What is the fair value of ALXIL?
Our model-based fair value for Passat Société Anonyme is €13.23 (as of Sep 23, 2026), built from audited fundamentals. The current price: €4.41.
What is the quality score of ALXIL?
Passat Société Anonyme has a Quality Score of 52/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Passat Société Anonyme (ALXIL)?
Our model-based price target is the fair value of €13.23 (as of Sep 23, 2026) from 10 valuation models. Cautious scenario €11.29, optimistic scenario €15.30. It is a calculation from audited fundamentals, not an analyst target.
What is the Passat Société Anonyme stock forecast for 2026?
Our models put fair value at €13.23, about +200% upside versus a price of €4.41 (undervalued). Cautious scenario €11.29, optimistic scenario €15.30. The calculation is refreshed regularly with new filings.
What is the revenue of Passat Société Anonyme (ALXIL)?
Passat Société Anonyme reported trailing-twelve-month revenue of about €14.6M (latest available figure, as of Sep 23, 2026).
What growth is priced into Passat Société Anonyme (ALXIL)?
For today's price to be fair in a discounted-cash-flow model, Passat Société Anonyme would have to grow free cash flow by -27.1 % per year for five years (discount rate 10.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -11.2 % per year. As of Sep 23, 2026.
What discount rate (WACC) does the fair value of ALXIL use?
Our models discount Passat Société Anonyme at 10.6 %: a base by market capitalisation (nano), damped by beta 1.14, country premium for France. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Passat Société Anonyme that is -27.1 % per year a year over ten years, using the same discount rate (10.6 %) and the same formula as our fair value.
How much growth has Passat Société Anonyme (ALXIL) delivered so far?
Over the past 5 years revenue at Passat Société Anonyme grew -11.2 % a year. The price currently implies -27.1 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Passat Société Anonyme (ALXIL) growing?
The median revenue growth in the sector is +1.6 % a year. That is the yardstick for the growth priced into Passat Société Anonyme (-27.1 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Passat Société Anonyme (ALXIL)?
The free-cash-flow yield on the price is 45.11 %: that much free cash flow Passat Société Anonyme produces per unit of market value. When it exceeds the discount rate of our models (10.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Passat Société Anonyme (ALXIL)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Passat Société Anonyme it is €13.23 per share (as of Sep 23, 2026), against a price of €4.41. It is the blended result of 10 valuation models (cash flow, earnings, asset, dividend).
Is Passat Société Anonyme stock overvalued or undervalued in 2026?
As of Sep 23, 2026, ALXIL trades below its calculated fair value: price €4.41, fair value €13.23, a gap of about +200% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of ALXIL?
No. The price is what the market pays today (€4.41); the fair value is what the company's own numbers justify (€13.23). For Passat Société Anonyme the two are €8.82 per share apart. That gap is exactly why we show both numbers side by side.
How much is Passat Société Anonyme worth?
The market values Passat Société Anonyme at about €29.6M (market capitalisation, as of Sep 23, 2026). Per share that is €4.41; our models calculate a fair value of €13.23 per share.
What do the bullish and bearish scenarios say about ALXIL?
Our models span a range for Passat Société Anonyme: cautious scenario €11.29, base €13.23, optimistic €15.30 per share (as of Sep 23, 2026, price €4.41). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Passat Société Anonyme (ALXIL)?
Balance-sheet figures for Passat Société Anonyme (as of Sep 23, 2026): return on equity −8.3%, debt of 0.06 per unit of equity. They feed the Quality Score of 52/100, which measures business quality independently of the share price.
How far is ALXIL from its 52-week high?
Passat Société Anonyme trades at €4.41, about 29% below its 52-week high of €6.20 and 63% above the low of €2.70 (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of €13.23 is for.
Which stocks are comparable to Passat Société Anonyme?
From the same area (Communication Services) we also value Netflix, Inc, The Walt Disney Company, Warner Bros. Discovery, Inc, Live Nation Entertainment, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Passat Société Anonyme stock attractive at the current price?
The data as of Sep 23, 2026: price €4.41, calculated fair value €13.23 (+200%), Quality Score 52/100, from 10 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of ALXIL calculated?
We run Passat Société Anonyme through 10 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of €13.23, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.2 % above its aggregate fair value. Passat Société Anonyme currently trades 200 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Passat Société Anonyme (ALXIL)?
The closing price on Sep 24, 2026 was €4.41. Our model-based fair value is €13.23, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Passat Société Anonyme right now?
The price is below even our cautious bear case (€11.29). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (52/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Passat Société Anonyme
How large is the market capitalisation of Passat Société Anonyme (ALXIL)?
The market capitalisation of Passat Société Anonyme is €29.6M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Passat Société Anonyme (ALXIL)?
The price-to-sales ratio of Passat Société Anonyme is 2.03 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Passat Société Anonyme (ALXIL)?
Earnings per share at Passat Société Anonyme are €−0.7000. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Passat Société Anonyme (ALXIL)?
The net margin of Passat Société Anonyme is −39.2% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Passat Société Anonyme (ALXIL)?
The return on equity (ROE) of Passat Société Anonyme is −8.3% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Passat Société Anonyme (ALXIL)?
On an EBIT basis the return on assets of Passat Société Anonyme is −6.2% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Passat Société Anonyme (ALXIL)?
The operating margin of Passat Société Anonyme is −13.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Passat Société Anonyme (ALXIL)?
Revenue at Passat Société Anonyme is growing −32.7% versus a year earlier (3y avg −33.7%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much net debt does Passat Société Anonyme (ALXIL) carry?
The net debt of Passat Société Anonyme is €5.6M (fiscal year 2025, ≈ 0.5 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Passat Société Anonyme in the live analysis
One click puts Passat Société Anonyme on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
