How much is SIA "LAUTUS VIDE" 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% |
|---|---|---|---|
| 9% | 62.4M € | 69.3M € | 78.4M € |
| 11% | 48.9M € | 53M € | 58.1M € |
| 13% | 39.9M € | 42.5M € | 45.7M € |
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.