The Discounted Cash Flow (DCF) valuation of Nicox SA (COX.PA) is (176.86) EUR. With the latest stock price at 0.44 EUR, the upside of Nicox SA based on DCF is -40386.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 7.7% | 6.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (466.97) - (110.49) | (176.86) |
| Upside | -106471.0% - -25268.7% | -40386.2% |