The Discounted Cash Flow (DCF) valuation of Capelli SA (CAPLI.PA) is (295.01) EUR. With the latest stock price at 19.85 EUR, the upside of Capelli SA based on DCF is -1586.2%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 9.8% | 7.3% |
| Long-term Growth Rate | 2.5% - 4.1% | 3.3% |
| Fair Price | (1,089.82) - (224.50) | (295.01) |
| Upside | -5590.3% - -1231.0% | -1586.2% |