The Discounted Cash Flow (DCF) valuation of MRM SA (MRM.PA) is 49.49 EUR. With the latest stock price at 35.50 EUR, the upside of MRM SA based on DCF is 39.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 7.4% | 6.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 18.63 - 174.13 | 49.49 |
| Upside | -47.5% - 390.5% | 39.4% |