The Discounted Cash Flow (DCF) valuation of Umanis SA (ALUMS.PA) is 22.65 EUR. With the latest stock price at 17.15 EUR, the upside of Umanis SA based on DCF is 32.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.4% | 7.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 14.24 - 54.63 | 22.65 |
| Upside | -17.0% - 218.5% | 32.1% |