The Discounted Cash Flow (DCF) valuation of Courtois SA (COUR.PA) is 112.16 EUR. With the latest stock price at 121.00 EUR, the upside of Courtois SA based on DCF is -7.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 8.8% | 7.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 111.71 - 112.48 | 112.16 |
| Upside | -7.7% - -7.0% | -7.3% |