The Discounted Cash Flow (DCF) valuation of Exail Technologies (EXA.PA) is 7.28 EUR. With the latest stock price at 78.80 EUR, the upside of Exail Technologies based on DCF is -90.8%.
Based on the latest price of 78.80 EUR and our DCF valuation, Exail Technologies (EXA.PA) is a sell. selling EXA.PA stocks now will result in a potential gain of 90.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.6% | 7.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (4.30) - 62.96 | 7.28 |
| Upside | -105.5% - -20.1% | -90.8% |