The Discounted Cash Flow (DCF) valuation of Exail Technologies (EXA.PA) is (12.72) EUR. With the latest stock price at 16.74 EUR, the upside of Exail Technologies based on DCF is -176.0%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 13.2% | 9.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (17.97) - 72.86 | (12.72) |
| Upside | -207.4% - 335.2% | -176.0% |