The Discounted Cash Flow (DCF) valuation of Aubay SA (AUB.PA) is 43.28 EUR. With the latest stock price at 49.65 EUR, the upside of Aubay SA based on DCF is -12.8%.
Based on the latest price of 49.65 EUR and our DCF valuation, Aubay SA (AUB.PA) is a sell. selling AUB.PA stocks now will result in a potential gain of 12.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.6% | 8.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 34.94 - 60.44 | 43.28 |
| Upside | -29.6% - 21.7% | -12.8% |