The Discounted Cash Flow (DCF) valuation of Musee Grevin SA (GREV.PA) is (355.14) EUR. With the latest stock price at 66.00 EUR, the upside of Musee Grevin SA based on DCF is -638.1%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 6.9% | 6.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (2,389.83) - (204.18) | (355.14) |
| Upside | -3720.9% - -409.4% | -638.1% |