The Discounted Cash Flow (DCF) valuation of Coty Inc (COTY) is 13.89 USD. With the latest stock price at 8.99 USD, the upside of Coty Inc based on DCF is 54.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.5% | 7.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 7.97 - 32.88 | 13.89 |
| Upside | -11.3% - 265.8% | 54.5% |