The Discounted Cash Flow (DCF) valuation of Societe Anonyme des Bains de Mer et du Cercle des Etrangers a Monaco SA (BAIN.PA) is 55.39 EUR. With the latest stock price at 102.50 EUR, the upside of Societe Anonyme des Bains de Mer et du Cercle des Etrangers a Monaco SA based on DCF is -46.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.1% | 7.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 40.51 - 91.25 | 55.39 |
| Upside | -60.5% - -11.0% | -46.0% |