The Discounted Cash Flow (DCF) valuation of Aeroports de Paris SA (ADP.PA) is 143.42 EUR. With the latest stock price at 115.00 EUR, the upside of Aeroports de Paris SA based on DCF is 24.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.3% | 6.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 73.30 - 352.71 | 143.42 |
| Upside | -36.3% - 206.7% | 24.7% |