The Discounted Cash Flow (DCF) valuation of Compagnie des Alpes SA (CDA.PA) is 19.93 EUR. With the latest stock price at 15.00 EUR, the upside of Compagnie des Alpes SA based on DCF is 32.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.1% | 5.4% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 12.48 - 33.33 | 19.93 |
| Upside | -16.8% - 122.2% | 32.9% |