The Discounted Cash Flow (DCF) valuation of Mersen SA (MRN.PA) is 28.32 EUR. With the latest stock price at 21.00 EUR, the upside of Mersen SA based on DCF is 34.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 9.0% | 7.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 21.38 - 39.09 | 28.32 |
| Upside | 1.8% - 86.2% | 34.9% |