The Discounted Cash Flow (DCF) valuation of Ekinops SA (EKI.PA) is 3.65 EUR. With the latest stock price at 3.47 EUR, the upside of Ekinops SA based on DCF is 5.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 11.1% | 8.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 2.13 - 20.26 | 3.65 |
| Upside | -38.6% - 483.9% | 5.3% |