The Discounted Cash Flow (DCF) valuation of Frey SA (FREY.PA) is 18.07 EUR. With the latest stock price at 28.60 EUR, the upside of Frey SA based on DCF is -36.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 6.3% | 5.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 4.56 - 51.14 | 18.07 |
| Upside | -84.0% - 78.8% | -36.8% |