The Discounted Cash Flow (DCF) valuation of Crosswood SA (CROS.PA) is 5.68 EUR. With the latest stock price at 11.00 EUR, the upside of Crosswood SA based on DCF is -48.3%.
Based on the latest price of 11.00 EUR and our DCF valuation, Crosswood SA (CROS.PA) is a sell. selling CROS.PA stocks now will result in a potential gain of 48.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 6.4% | 5.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 3.18 - 29.33 | 5.68 |
| Upside | -71.1% - 166.7% | -48.3% |