The Discounted Cash Flow (DCF) valuation of Tivoly SA (ALTIV.PA) is 91.52 EUR. With the latest stock price at 42.05 EUR, the upside of Tivoly SA based on DCF is 117.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 8.4% | 7.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 52.53 - 289.28 | 91.52 |
| Upside | 24.9% - 587.9% | 117.6% |