The Discounted Cash Flow (DCF) valuation of Societe Anonyme des Bains de Mer et du Cercle des Etrangers a Monaco SA (BAIN.PA) is 52.36 EUR. With the latest stock price at 103.00 EUR, the upside of Societe Anonyme des Bains de Mer et du Cercle des Etrangers a Monaco SA based on DCF is -49.2%.
Based on the latest price of 103.00 EUR and our DCF valuation, Societe Anonyme des Bains de Mer et du Cercle des Etrangers a Monaco SA (BAIN.PA) is a sell. selling BAIN.PA stocks now will result in a potential gain of 49.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.0% | 7.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 40.39 - 79.32 | 52.36 |
| Upside | -60.8% - -23.0% | -49.2% |