The Discounted Cash Flow (DCF) valuation of NSE SA (ALNSE.PA) is 24.02 EUR. With the latest stock price at 28.40 EUR, the upside of NSE SA based on DCF is -15.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 8.3% | 6.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 14.50 - 65.22 | 24.02 |
| Upside | -48.9% - 129.7% | -15.4% |