The Discounted Cash Flow (DCF) valuation of Nextstage SCA (NEXTS.PA) is 147.92 EUR. With the latest stock price at 105.00 EUR, the upside of Nextstage SCA based on DCF is 40.9%.
Based on the latest price of 105.00 EUR and our DCF valuation, Nextstage SCA (NEXTS.PA) is a buy. buying NEXTS.PA stocks now will result in a potential gain of 40.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.5% | 7.4% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 122.32 - 189.93 | 147.92 |
| Upside | 16.5% - 80.9% | 40.9% |