The Discounted Cash Flow (DCF) valuation of Societe Anonyme des Bains de Mer et du Cercle des Etrangers a Monaco SA (BAIN.PA) is 68.93 EUR. With the latest stock price at 127.00 EUR, the upside of Societe Anonyme des Bains de Mer et du Cercle des Etrangers a Monaco SA based on DCF is -45.7%.
Based on the latest price of 127.00 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 45.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.8% | 6.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 46.47 - 138.38 | 68.93 |
| Upside | -63.4% - 9.0% | -45.7% |