The Discounted Cash Flow (DCF) valuation of ID Logistics SAS (IDL.PA) is 272.63 EUR. With the latest stock price at 378.00 EUR, the upside of ID Logistics SAS based on DCF is -27.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 7.4% | 6.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 84.89 - 1,399.10 | 272.63 |
| Upside | -77.5% - 270.1% | -27.9% |