The Discounted Cash Flow (DCF) valuation of Aubay SA (AUB.PA) is 39.42 EUR. With the latest stock price at 44.65 EUR, the upside of Aubay SA based on DCF is -11.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 10.2% | 8.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 31.18 - 57.45 | 39.42 |
| Upside | -30.2% - 28.7% | -11.7% |