The Discounted Cash Flow (DCF) valuation of Llama Group SA (ALLAM.PA) is (40.91) EUR. With the latest stock price at 0.72 EUR, the upside of Llama Group SA based on DCF is -5805.7%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 7.6% | 6.3% |
| Long-term Growth Rate | 3.0% - 4.8% | 3.9% |
| Fair Price | (386.17) - (22.14) | (40.91) |
| Upside | -53958.7% - -3187.3% | -5805.7% |