The Discounted Cash Flow (DCF) valuation of Wedia SA (ALWED.PA) is 16.47 EUR. With the latest stock price at 30.80 EUR, the upside of Wedia SA based on DCF is -46.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 7.3% | 6.2% |
| Long-term Growth Rate | 3.0% - 4.8% | 3.9% |
| Fair Price | 6.66 - 185.07 | 16.47 |
| Upside | -78.4% - 500.9% | -46.5% |