The Discounted Cash Flow (DCF) valuation of Aurea SA (AURE.PA) is 7.67 EUR. With the latest stock price at 5.70 EUR, the upside of Aurea SA based on DCF is 34.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 8.0% | 6.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 5.29 - 12.07 | 7.67 |
| Upside | -7.1% - 111.8% | 34.6% |