The Discounted Cash Flow (DCF) valuation of Media-Maker SpA (ALKER.PA) is (196.01) EUR. With the latest stock price at 1.50 EUR, the upside of Media-Maker SpA based on DCF is -13167.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 4.7% | 4.5% |
| Long-term Growth Rate | 3.0% - 4.1% | 3.5% |
| Fair Price | (746.54) - (115.32) | (196.01) |
| Upside | -49869.5% - -7788.0% | -13167.3% |