The Discounted Cash Flow (DCF) valuation of Indra Sistemas SA (IDR.MC) is 24.07 EUR. With the latest stock price at 38.10 EUR, the upside of Indra Sistemas SA based on DCF is -36.8%.
Based on the latest price of 38.10 EUR and our DCF valuation, Indra Sistemas SA (IDR.MC) is a sell. selling IDR.MC stocks now will result in a potential gain of 36.8%.
| Range | Selected | |
| WACC / Discount Rate | 8.7% - 10.6% | 9.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 19.01 - 33.30 | 24.07 |
| Upside | -50.1% - -12.6% | -36.8% |