The Discounted Cash Flow (DCF) valuation of ESI Group SA (ESI.PA) is 80.34 EUR. With the latest stock price at 154.00 EUR, the upside of ESI Group SA based on DCF is -47.8%.
Based on the latest price of 154.00 EUR and our DCF valuation, ESI Group SA (ESI.PA) is a sell. selling ESI.PA stocks now will result in a potential gain of 47.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.5% | 7.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 54.04 - 180.13 | 80.34 |
| Upside | -64.9% - 17.0% | -47.8% |