The Discounted Cash Flow (DCF) valuation of Elia Group SA (ELI.BR) is 118.34 EUR. With the latest stock price at 135.00 EUR, the upside of Elia Group SA based on DCF is -12.3%.
Based on the latest price of 135.00 EUR and our DCF valuation, Elia Group SA (ELI.BR) is a sell. selling ELI.BR stocks now will result in a potential gain of 12.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.3% | 5.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 25.58 - 626.69 | 118.34 |
| Upside | -81.1% - 364.2% | -12.3% |