The Discounted Cash Flow (DCF) valuation of IDI SCA (IDIP.PA) is 47.80 EUR. With the latest stock price at 74.40 EUR, the upside of IDI SCA based on DCF is -35.7%.
Based on the latest price of 74.40 EUR and our DCF valuation, IDI SCA (IDIP.PA) is a sell. selling IDIP.PA stocks now will result in a potential gain of 35.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 8.7% | 7.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 40.25 - 62.59 | 47.80 |
| Upside | -45.9% - -15.9% | -35.7% |