The Discounted Cash Flow (DCF) valuation of ESI Group SA (ESI.PA) is 84.79 EUR. With the latest stock price at 154.00 EUR, the upside of ESI Group SA based on DCF is -44.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 9.3% | 7.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 51.42 - 345.27 | 84.79 |
| Upside | -66.6% - 124.2% | -44.9% |