The Discounted Cash Flow (DCF) valuation of NSC Groupe SA (ALNSC.PA) is 76.32 EUR. With the latest stock price at 61.50 EUR, the upside of NSC Groupe SA based on DCF is 24.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 6.4% | 5.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 51.75 - 139.20 | 76.32 |
| Upside | -15.9% - 126.3% | 24.1% |