The Discounted Cash Flow (DCF) valuation of 1000mercis SA (ALMIL.PA) is 39.85 EUR. With the latest stock price at 30.00 EUR, the upside of 1000mercis SA based on DCF is 32.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 6.1% | 5.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 26.23 - 72.99 | 39.85 |
| Upside | -12.6% - 143.3% | 32.8% |