The Discounted Cash Flow (DCF) valuation of Dnxcorp Se (ALDNX.PA) is 46.21 EUR. With the latest stock price at 16.75 EUR, the upside of Dnxcorp Se based on DCF is 175.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.0% | 7.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 39.09 - 57.45 | 46.21 |
| Upside | 133.4% - 243.0% | 175.9% |