The Discounted Cash Flow (DCF) valuation of Intexa SA (ITXT.PA) is 1.67 EUR. With the latest stock price at 2.70 EUR, the upside of Intexa SA based on DCF is -38.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 7.1% | 5.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1.10 - 5.23 | 1.67 |
| Upside | -59.3% - 93.8% | -38.3% |