How much is SIA "Lautus" worth?
How this is valued
Sector: Utilities, water & waste
Discount rate build-up
Reference data: Sector multiples per Damodaran industry datasets (Europe); discount-rate components per Damodaran ERP & country-risk data. As of 2026.
| Discount rate (WACC) ↓ / Terminal growth → | 1% | 2% | 3% |
|---|---|---|---|
| 11% | 15M € | 16.7M € | 18.8M € |
| 13% | 11.4M € | 12.4M € | 13.7M € |
| 15% | 8.8M € | 9.5M € | 10.3M € |
Compared with same-industry companies in our database — not the full market.
Triangulates market comparables, net asset value and discounted cash flow, then applies a marketability discount; solvency assessed with the Altman Z″ model.
Source: publicly filed annual statements. (FY 2025)
Indicative calculation of value — not a certified appraisal, audit, or investment advice. Obtain an independent valuation before transacting.