The Discounted Cash Flow (DCF) valuation of Etablissements Maurel et Prom SA (MAU.PA) is 7.21 EUR. With the latest stock price at 5.08 EUR, the upside of Etablissements Maurel et Prom SA based on DCF is 42.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 9.9% | 8.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 6.10 - 8.88 | 7.21 |
| Upside | 20.2% - 74.9% | 42.0% |