The Discounted Cash Flow (DCF) valuation of Carmila SA (CARM.PA) is 20.43 EUR. With the latest stock price at 15.96 EUR, the upside of Carmila SA based on DCF is 28.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.7% | 5.8% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 12.39 - 35.52 | 20.43 |
| Upside | -22.4% - 122.5% | 28.0% |