The Discounted Cash Flow (DCF) valuation of ADL Partner SA (ALP.PA) is 35.48 EUR. With the latest stock price at 26.80 EUR, the upside of ADL Partner SA based on DCF is 32.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.0% | 7.0% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 29.62 - 45.08 | 35.48 |
| Upside | 10.5% - 68.2% | 32.4% |