The Discounted Cash Flow (DCF) valuation of Klepierre SA (LI.PA) is 39.79 EUR. With the latest stock price at 28.00 EUR, the upside of Klepierre SA based on DCF is 42.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 6.4% | 5.8% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 28.39 - 57.91 | 39.79 |
| Upside | 1.4% - 106.8% | 42.1% |