The Discounted Cash Flow (DCF) valuation of Media 6 SA (EDI.PA) is 22.22 EUR. With the latest stock price at 11.00 EUR, the upside of Media 6 SA based on DCF is 102.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 7.1% | 6.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 17.05 - 31.36 | 22.22 |
| Upside | 55.0% - 185.1% | 102.0% |