The Discounted Cash Flow (DCF) valuation of Guillemot Corporation SA (GUI.PA) is 5.75 EUR. With the latest stock price at 4.77 EUR, the upside of Guillemot Corporation SA based on DCF is 20.6%.
Based on the latest price of 4.77 EUR and our DCF valuation, Guillemot Corporation SA (GUI.PA) is a buy. buying GUI.PA stocks now will result in a potential gain of 20.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.7% | 8.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 4.58 - 8.23 | 5.75 |
| Upside | -4.0% - 72.6% | 20.6% |