The Discounted Cash Flow (DCF) valuation of Immobiliere Dassault SA (IMDA.PA) is 67.43 EUR. With the latest stock price at 51.60 EUR, the upside of Immobiliere Dassault SA based on DCF is 30.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.5% | 6.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 41.47 - 123.10 | 67.43 |
| Upside | -19.6% - 138.6% | 30.7% |