The Discounted Cash Flow (DCF) valuation of Hexaom SA (HEXA.PA) is 120.43 EUR. With the latest stock price at 19.70 EUR, the upside of Hexaom SA based on DCF is 511.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.1% | 6.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 73.97 - 333.22 | 120.43 |
| Upside | 275.5% - 1591.5% | 511.3% |