The Discounted Cash Flow (DCF) valuation of Aeroports de Paris SA (ADP.PA) is 156.51 EUR. With the latest stock price at 113.70 EUR, the upside of Aeroports de Paris SA based on DCF is 37.7%.
Based on the latest price of 113.70 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 37.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.3% | 6.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 91.89 - 310.36 | 156.51 |
| Upside | -19.2% - 173.0% | 37.7% |