The Discounted Cash Flow (DCF) valuation of Crosswood SA (CROS.PA) is 5.37 EUR. With the latest stock price at 9.20 EUR, the upside of Crosswood SA based on DCF is -41.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 6.5% | 5.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 3.12 - 20.82 | 5.37 |
| Upside | -66.1% - 126.3% | -41.6% |