The Discounted Cash Flow (DCF) valuation of Exel Industries SA (EXE.PA) is 54.46 EUR. With the latest stock price at 41.70 EUR, the upside of Exel Industries SA based on DCF is 30.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 8.7% | 7.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 33.95 - 95.28 | 54.46 |
| Upside | -18.6% - 128.5% | 30.6% |