The Discounted Cash Flow (DCF) valuation of Exail Technologies (EXA.PA) is 8.21 EUR. With the latest stock price at 125.80 EUR, the upside of Exail Technologies based on DCF is -93.5%.
Based on the latest price of 125.80 EUR and our DCF valuation, Exail Technologies (EXA.PA) is a sell. selling EXA.PA stocks now will result in a potential gain of 93.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.3% | 7.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (3.39) - 59.07 | 8.21 |
| Upside | -102.7% - -53.0% | -93.5% |