The Discounted Cash Flow (DCF) valuation of Aeroports de Paris SA (ADP.PA) is 159.81 EUR. With the latest stock price at 131.80 EUR, the upside of Aeroports de Paris SA based on DCF is 21.2%.
Based on the latest price of 131.80 EUR and our DCF valuation, Aeroports de Paris SA (ADP.PA) is a buy. buying ADP.PA stocks now will result in a potential gain of 21.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.3% | 6.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 91.19 - 333.43 | 159.81 |
| Upside | -30.8% - 153.0% | 21.2% |