The Discounted Cash Flow (DCF) valuation of Marie Brizard Wine and Spirits SA (MBWS.PA) is 1.96 EUR. With the latest stock price at 3.86 EUR, the upside of Marie Brizard Wine and Spirits SA based on DCF is -49.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.2% | 6.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1.38 - 4.38 | 1.96 |
| Upside | -64.2% - 13.5% | -49.2% |