The Discounted Cash Flow (DCF) valuation of Keyrus SA (ALKEY.PA) is 4.78 EUR. With the latest stock price at 7.82 EUR, the upside of Keyrus SA based on DCF is -38.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 9.8% | 8.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2.61 - 10.25 | 4.78 |
| Upside | -66.7% - 31.1% | -38.8% |