The Discounted Cash Flow (DCF) valuation of Soc D Explosifs Produits Chimiques SA (EXPL.PA) is 212.87 EUR. With the latest stock price at 190.00 EUR, the upside of Soc D Explosifs Produits Chimiques SA based on DCF is 12.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 6.2% | 5.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 106.76 - 1,080.95 | 212.87 |
| Upside | -43.8% - 468.9% | 12.0% |