The Discounted Cash Flow (DCF) valuation of Elis SA (ELIS.PA) is 15.99 EUR. With the latest stock price at 19.30 EUR, the upside of Elis SA based on DCF is -17.2%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 7.1% | 6.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 5.27 - 52.17 | 15.99 |
| Upside | -72.7% - 170.3% | -17.2% |