The Discounted Cash Flow (DCF) valuation of Adthink SA (ALADM.PA) is 1.54 EUR. With the latest stock price at 0.89 EUR, the upside of Adthink SA based on DCF is 73.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 10.3% | 8.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1.24 - 2.04 | 1.54 |
| Upside | 39.2% - 129.1% | 73.5% |