The Discounted Cash Flow (DCF) valuation of Lisi SA (FII.PA) is 26.55 EUR. With the latest stock price at 22.20 EUR, the upside of Lisi SA based on DCF is 19.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 8.1% | 6.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 12.23 - 90.51 | 26.55 |
| Upside | -44.9% - 307.7% | 19.6% |