The Discounted Cash Flow (DCF) valuation of IDI SCA (IDIP.PA) is 54.77 EUR. With the latest stock price at 68.60 EUR, the upside of IDI SCA based on DCF is -20.2%.
Based on the latest price of 68.60 EUR and our DCF valuation, IDI SCA (IDIP.PA) is a sell. selling IDIP.PA stocks now will result in a potential gain of 20.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.5% | 7.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 44.03 - 78.66 | 54.77 |
| Upside | -35.8% - 14.7% | -20.2% |