The Discounted Cash Flow (DCF) valuation of Thales SA (HO.PA) is 98.22 EUR. With the latest stock price at 137.50 EUR, the upside of Thales SA based on DCF is -28.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.1% | 8.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 68.15 - 162.17 | 98.22 |
| Upside | -50.4% - 17.9% | -28.6% |