The Discounted Cash Flow (DCF) valuation of Groupe Gorge SA (GOE.PA) is (81.52) EUR. With the latest stock price at 19.40 EUR, the upside of Groupe Gorge SA based on DCF is -520.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.5% | 5.5% |
| Long-term Growth Rate | 3.0% - 4.3% | 3.7% |
| Fair Price | (443.10) - (55.33) | (81.52) |
| Upside | -2384.0% - -385.2% | -520.2% |