The Discounted Cash Flow (DCF) valuation of Coil NV (ALCOI.PA) is (16.41) EUR. With the latest stock price at 3.04 EUR, the upside of Coil NV based on DCF is -639.8%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 6.5% | 6.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (64.11) - (10.58) | (16.41) |
| Upside | -2208.8% - -448.1% | -639.8% |