The Discounted Cash Flow (DCF) valuation of Iliad SA (ILD.PA) is 123.49 EUR. With the latest stock price at 182.00 EUR, the upside of Iliad SA based on DCF is -32.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 6.4% | 5.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | (14.74) - 1,365.51 | 123.49 |
| Upside | -108.1% - 650.3% | -32.1% |