The Discounted Cash Flow (DCF) valuation of Leonardo SpA (LDO.MI) is 34.40 EUR. With the latest stock price at 45.87 EUR, the upside of Leonardo SpA based on DCF is -25.0%.
Based on the latest price of 45.87 EUR and our DCF valuation, Leonardo SpA (LDO.MI) is a sell. selling LDO.MI stocks now will result in a potential gain of 25.0%.
| Range | Selected | |
| WACC / Discount Rate | 9.7% - 12.0% | 10.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 26.32 - 49.17 | 34.40 |
| Upside | -42.6% - 7.2% | -25.0% |