The Discounted Cash Flow (DCF) valuation of Media 6 SA (EDI.PA) is 31.73 EUR. With the latest stock price at 9.85 EUR, the upside of Media 6 SA based on DCF is 222.1%.
Based on the latest price of 9.85 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 222.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 5.6% | 5.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 17.19 - 126.29 | 31.73 |
| Upside | 74.5% - 1182.1% | 222.1% |