The Discounted Cash Flow (DCF) valuation of EO2 SA (ALEO2.PA) is 7.27 EUR. With the latest stock price at 3.60 EUR, the upside of EO2 SA based on DCF is 101.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 7.0% | 5.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 5.01 - 11.80 | 7.27 |
| Upside | 39.2% - 227.6% | 101.8% |