The Discounted Cash Flow (DCF) valuation of Aubay SA (AUB.PA) is 43.26 EUR. With the latest stock price at 49.45 EUR, the upside of Aubay SA based on DCF is -12.5%.
Based on the latest price of 49.45 EUR and our DCF valuation, Aubay SA (AUB.PA) is a sell. selling AUB.PA stocks now will result in a potential gain of 12.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.4% | 8.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 35.41 - 58.58 | 43.26 |
| Upside | -28.4% - 18.5% | -12.5% |