The Discounted Cash Flow (DCF) valuation of Akwel SA (AKW.PA) is 20.68 EUR. With the latest stock price at 8.44 EUR, the upside of Akwel SA based on DCF is 145.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.8% | 7.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 17.65 - 25.75 | 20.68 |
| Upside | 109.1% - 205.1% | 145.0% |