The Discounted Cash Flow (DCF) valuation of Upergy (ALUPG.PA) is 2.09 EUR. With the latest stock price at 1.75 EUR, the upside of Upergy based on DCF is 19.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.2% - 5.5% | 4.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.92 - 6.54 | 2.09 |
| Upside | -47.2% - 273.9% | 19.7% |