The Discounted Cash Flow (DCF) valuation of Bilendi SA (ALBLD.PA) is 12.72 EUR. With the latest stock price at 13.45 EUR, the upside of Bilendi SA based on DCF is -5.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.4% | 6.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 7.56 - 44.22 | 12.72 |
| Upside | -43.8% - 228.8% | -5.4% |