The Discounted Cash Flow (DCF) valuation of Herige SA (ALHRG.PA) is 36.41 EUR. With the latest stock price at 25.20 EUR, the upside of Herige SA based on DCF is 44.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.2% | 5.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 7.73 - 127.47 | 36.41 |
| Upside | -69.3% - 405.8% | 44.5% |