The Discounted Cash Flow (DCF) valuation of Icade SA (ICAD.PA) is 13.41 EUR. With the latest stock price at 21.90 EUR, the upside of Icade SA based on DCF is -38.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 8.8% | 7.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (13.78) - 644.15 | 13.41 |
| Upside | -162.9% - 2841.3% | -38.8% |