The Discounted Cash Flow (DCF) valuation of Guillemot Corporation SA (GUI.PA) is 13.49 EUR. With the latest stock price at 6.90 EUR, the upside of Guillemot Corporation SA based on DCF is 95.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.7% | 6.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 9.34 - 28.99 | 13.49 |
| Upside | 35.4% - 320.2% | 95.6% |