The Discounted Cash Flow (DCF) valuation of Danone SA (BN.PA) is 63.30 EUR. With the latest stock price at 75.28 EUR, the upside of Danone SA based on DCF is -15.9%.
Based on the latest price of 75.28 EUR and our DCF valuation, Danone SA (BN.PA) is a sell. selling BN.PA stocks now will result in a potential gain of 15.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 6.9% | 6.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 40.99 - 118.06 | 63.30 |
| Upside | -45.5% - 56.8% | -15.9% |