Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.
The historical rank and industry rank for Alliances Developpement Immobilier's Intrinsic Value: Projected FCF or its related term are showing as below:
CAS:ADI'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.23 Med: 0.53 Max: 1.71
Current: 1.34
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Alliances Developpement Immobilier was 1.71. The lowest was 0.23. And the median was 0.53.
CAS:ADI's Price-to-Projected-FCF is ranked worse than 76.93% of 1270
companies
in the Real Estate industry
Industry Median: 0.62
vs CAS:ADI: 1.34
The growth multiple is capped between 8.35 and 17.74.
Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.
Alliances Developpement Immobilier's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
412.90
/
309.09260376952
=
1.34
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Alliances Developpement Immobilier Intrinsic Value: Projected FCF Related Terms
Alliances Developpement Immobilier Intrinsic Value: Projected FCF Historical Data
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
For the Real Estate - Diversified subindustry, Alliances Developpement Immobilier's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
Alliances Developpement Immobilier Price-to-Projected-FCF vs Real Estate Industry
For the Real Estate industry and Real Estate sector, Alliances Developpement Immobilier's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Alliances Developpement Immobilier's Price-to-Projected-FCF falls into.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.
The details of how we calculate the intrinsic value of stocks are described in detail here.
This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
What does a Intrinsic Value: Projected FCF of MAD309.09 mean?
Alliances Developpement Immobilier (CAS:ADI) has a Intrinsic Value: Projected FCF of MAD309.09 as of Sep. 11, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Alliances Developpement Immobilier and its competitors. According to the industry distribution chart, Alliances Developpement Immobilier ranks #977 out of 1270 companies in the Real Estate industry, placing it in the top 76.9%.
Is Alliances Developpement Immobilier's Intrinsic Value: Projected FCF too high?
Alliances Developpement Immobilier's current Intrinsic Value: Projected FCF is MAD309.09. Based on the distribution chart, Alliances Developpement Immobilier ranks #977 out of 1270 companies in the Real Estate industry, which is in the bottom quartile relative to peers. Overall, Alliances Developpement Immobilier has a GF Score™ of 84/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Alliances Developpement Immobilier's Intrinsic Value: Projected FCF compare to competitors?
According to the Real Estate industry distribution chart, Alliances Developpement Immobilier ranks #977 out of 1270 companies for Intrinsic Value: Projected FCF. This places Alliances Developpement Immobilier in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.62. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Real Estate company?
The median Intrinsic Value: Projected FCF among Real Estate companies is 0.62, based on 1,270 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Alliances Developpement Immobilier and its competitors. For the Real Estate industry, the median Intrinsic Value: Projected FCF is 0.62 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Alliances Developpement Immobilier's current Intrinsic Value: Projected FCF is MAD309.09. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Alliances Developpement Immobilier stock overvalued right now?
Based on GuruFocus' analysis, Alliances Developpement Immobilier (CAS:ADI) is currently considered Fairly Valued. The stock's GF Value™ is MAD398.77, compared to a current price of MAD412.90 — trading 3.5% above its estimated fair value. The current Intrinsic Value: Projected FCF is MAD309.09. Alliances Developpement Immobilier's overall GF Score™ is 84/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Alliances Developpement Immobilier (CAS:ADI), the current Intrinsic Value: Projected FCF is MAD309.09 as of Sep. 11, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Is Alliances Developpement Immobilier (CAS:ADI) Overvalued in 2026?
Based on GuruFocus' analysis, Alliances Developpement Immobilier stock appears to be overvalued.
The current stock price of MAD412.90 is trading 3.5% above its estimated GF Value™ of MAD398.77.
GuruFocus considers Alliances Developpement Immobilier to be Fairly Valued.
Key valuation signals for CAS:ADI:
Intrinsic Value: Projected FCF: MAD309.09
GF Value™: MAD398.77 vs. price of MAD412.90 (3.5% above fair value)
No single metric tells the full story. See the CAS:ADI stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Alliances Developpement Immobilier SA provides real estate services. Its business activities include development, building, marketing and managing of commercial and residential assets as well as tourist property.
84GF Score
Get the complete analysis for CAS:ADI
Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
CAS:ADI has been successfully added to your 
