The Discounted Cash Flow (DCF) valuation of Adux SA (ADUX.PA) is 5.41 EUR. With the latest stock price at 1.36 EUR, the upside of Adux SA based on DCF is 297.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 8.8% | 7.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 4.56 - 6.68 | 5.41 |
| Upside | 235.5% - 391.4% | 297.8% |