The Discounted Cash Flow (DCF) valuation of I2S SA (ALI2S.PA) is 10.45 EUR. With the latest stock price at 8.10 EUR, the upside of I2S SA based on DCF is 29.1%.
| Range | Selected | |
| WACC / Discount Rate | 3.7% - 6.4% | 5.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 5.54 - 49.90 | 10.45 |
| Upside | -31.6% - 516.1% | 29.1% |