The Discounted Cash Flow (DCF) valuation of Media 6 SA (EDI.PA) is (20.13) EUR. With the latest stock price at 9.89 EUR, the upside of Media 6 SA based on DCF is -303.6%.
Based on the latest price of 9.89 EUR and our DCF valuation, Media 6 SA (EDI.PA) is a sell. selling EDI.PA stocks now will result in a potential gain of 303.6%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.2% - 6.2% | 5.2% |
| Long-term Growth Rate | 2.0% - 3.9% | 3.0% |
| Fair Price | (113.10) - (14.61) | (20.13) |
| Upside | -1243.5% - -247.7% | -303.6% |