The Discounted Cash Flow (DCF) valuation of X5 Retail Group NV (FIVE.L) is 19.73 USD. With the latest stock price at 22.00 USD, the upside of X5 Retail Group NV based on DCF is -10.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 9.3% | 6.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 7.97 - 53.09 | 19.73 |
| Upside | -63.8% - 141.3% | -10.3% |