The Discounted Cash Flow (DCF) valuation of Mercialys SA (MERY.PA) is 10.35 EUR. With the latest stock price at 10.20 EUR, the upside of Mercialys SA based on DCF is 1.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 6.9% | 5.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 3.24 - 32.77 | 10.35 |
| Upside | -68.2% - 221.3% | 1.5% |