The Discounted Cash Flow (DCF) valuation of Danone SA (BN.PA) is 51.71 EUR. With the latest stock price at 71.72 EUR, the upside of Danone SA based on DCF is -27.9%.
Based on the latest price of 71.72 EUR and our DCF valuation, Danone SA (BN.PA) is a sell. selling BN.PA stocks now will result in a potential gain of 27.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.2% | 6.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 30.88 - 110.44 | 51.71 |
| Upside | -56.9% - 54.0% | -27.9% |