The Discounted Cash Flow (DCF) valuation of Les Hotels Baverez SA (ALLHB.PA) is 104.38 EUR. With the latest stock price at 71.50 EUR, the upside of Les Hotels Baverez SA based on DCF is 46.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 6.9% | 6.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 75.23 - 187.04 | 104.38 |
| Upside | 5.2% - 161.6% | 46.0% |