The Discounted Cash Flow (DCF) valuation of Danone SA (BN.PA) is 57.33 EUR. With the latest stock price at 64.16 EUR, the upside of Danone SA based on DCF is -10.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 6.8% | 5.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 32.33 - 133.80 | 57.33 |
| Upside | -49.6% - 108.5% | -10.6% |