The Discounted Cash Flow (DCF) valuation of Media 6 SA (EDI.PA) is 28.59 EUR. With the latest stock price at 11.00 EUR, the upside of Media 6 SA based on DCF is 159.9%.
Based on the latest price of 11.00 EUR and our DCF valuation, Media 6 SA (EDI.PA) is a buy. buying EDI.PA stocks now will result in a potential gain of 159.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 5.8% | 5.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 16.13 - 85.96 | 28.59 |
| Upside | 46.6% - 681.5% | 159.9% |